[SCOPE] YoY Quarter Result on 31-Mar-2004 [#3]

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	11,981	5,760	3,986	7,162	18.70%
YoY %	108.00%	44.51%	-44.35%	-	-
Horiz. %	167.29%	80.42%	55.65%	100.00%	-
PBT	-1,024	-1,344	-486	1,057	-
YoY %	23.81%	-176.54%	-145.98%	-	-
Horiz. %	-96.88%	-127.15%	-45.98%	100.00%	-
Tax	45	296	-14	-288	-
YoY %	-84.80%	2,214.29%	95.14%	-	-
Horiz. %	-15.62%	-102.78%	4.86%	100.00%	-
NP	-979	-1,048	-500	769	-
YoY %	6.58%	-109.60%	-165.02%	-	-
Horiz. %	-127.31%	-136.28%	-65.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	-979	-1,048	-500	769	-
YoY %	6.58%	-109.60%	-165.02%	-	-
Horiz. %	-127.31%	-136.28%	-65.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	-	-	-	27.25%	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	100.00%	-
Total Cost	12,960	6,808	4,486	6,393	26.56%
YoY %	90.36%	51.76%	-29.83%	-	-
Horiz. %	202.72%	106.49%	70.17%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	43,869	45,682	39,250	35,721	7.08%
YoY %	-3.97%	16.39%	9.88%	-	-
Horiz. %	122.81%	127.89%	109.88%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	43,869	45,682	39,250	35,721	7.08%
YoY %	-3.97%	16.39%	9.88%	-	-
Horiz. %	122.81%	127.89%	109.88%	100.00%	-
NOSH	264,594	268,717	249,999	248,064	2.17%
YoY %	-1.53%	7.49%	0.78%	-	-
Horiz. %	106.66%	108.33%	100.78%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-8.17%	-18.19%	-12.54%	10.74%	-
YoY %	55.09%	-45.06%	-216.76%	-	-
Horiz. %	-76.07%	-169.37%	-116.76%	100.00%	-
ROE	-2.23%	-2.29%	-1.27%	2.15%	-
YoY %	2.62%	-80.31%	-159.07%	-	-
Horiz. %	-103.72%	-106.51%	-59.07%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	4.53	2.14	1.59	2.89	16.16%
YoY %	111.68%	34.59%	-44.98%	-	-
Horiz. %	156.75%	74.05%	55.02%	100.00%	-
EPS	-0.37	-0.39	-0.20	0.31	-
YoY %	5.13%	-95.00%	-164.52%	-	-
Horiz. %	-119.35%	-125.81%	-64.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.1658	0.17	0.157	0.144	4.81%
YoY %	-2.47%	8.28%	9.03%	-	-
Horiz. %	115.14%	118.06%	109.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 248,064
RPS	1.04	0.50	0.35	0.62	18.81%
YoY %	108.00%	42.86%	-43.55%	-	-
Horiz. %	167.74%	80.65%	56.45%	100.00%	-
EPS	-0.08	-0.09	-0.04	0.07	-
YoY %	11.11%	-125.00%	-157.14%	-	-
Horiz. %	-114.29%	-128.57%	-57.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.038	0.0396	0.034	0.0309	7.13%
YoY %	-4.04%	16.47%	10.03%	-	-
Horiz. %	122.98%	128.16%	110.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.13	0.21	0.18	0.28	-
P/RPS	2.87	9.80	11.29	9.70	-33.36%
YoY %	-70.71%	-13.20%	16.39%	-	-
Horiz. %	29.59%	101.03%	116.39%	100.00%	-
P/EPS	-35.14	-53.85	-90.00	90.32	-
YoY %	34.74%	40.17%	-199.65%	-	-
Horiz. %	-38.91%	-59.62%	-99.65%	100.00%	-
EY	-2.85	-1.86	-1.11	1.11	-
YoY %	-53.23%	-67.57%	-200.00%	-	-
Horiz. %	-256.76%	-167.57%	-100.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.78	1.24	1.15	1.94	-26.19%
YoY %	-37.10%	7.83%	-40.72%	-	-
Horiz. %	40.21%	63.92%	59.28%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	24/05/06	27/05/05	07/05/04	-
Price	0.12	0.15	0.16	0.26	-
P/RPS	2.65	7.00	10.04	9.01	-33.49%
YoY %	-62.14%	-30.28%	11.43%	-	-
Horiz. %	29.41%	77.69%	111.43%	100.00%	-
P/EPS	-32.43	-38.46	-80.00	83.87	-
YoY %	15.68%	51.92%	-195.39%	-	-
Horiz. %	-38.67%	-45.86%	-95.39%	100.00%	-
EY	-3.08	-2.60	-1.25	1.19	-
YoY %	-18.46%	-108.00%	-205.04%	-	-
Horiz. %	-258.82%	-218.49%	-105.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.72	0.88	1.02	1.81	-26.45%
YoY %	-18.18%	-13.73%	-43.65%	-	-
Horiz. %	39.78%	48.62%	56.35%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos