[HM] YoY Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	3,090	749	1,768	1,802	2,240	8.36%
YoY %	312.55%	-57.64%	-1.89%	-19.55%	-	-
Horiz. %	137.95%	33.44%	78.93%	80.45%	100.00%	-
PBT	-441	-1,134	-222	45	910	-
YoY %	61.11%	-410.81%	-593.33%	-95.05%	-	-
Horiz. %	-48.46%	-124.62%	-24.40%	4.95%	100.00%	-
Tax	0	0	-2	-7	-236	-
YoY %	0.00%	0.00%	71.43%	97.03%	-	-
Horiz. %	0.00%	0.00%	0.85%	2.97%	100.00%	-
NP	-441	-1,134	-224	38	674	-
YoY %	61.11%	-406.25%	-689.47%	-94.36%	-	-
Horiz. %	-65.43%	-168.25%	-33.23%	5.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-441	-1,134	-224	38	907	-
YoY %	61.11%	-406.25%	-689.47%	-95.81%	-	-
Horiz. %	-48.62%	-125.03%	-24.70%	4.19%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	15.56%	25.93%	-
YoY %	-	-	-	-39.99%	-	-
Horiz. %	-	-	-	60.01%	100.00%	-
Total Cost	3,531	1,883	1,992	1,764	1,566	22.52%
YoY %	87.52%	-5.47%	12.93%	12.64%	-	-
Horiz. %	225.48%	120.24%	127.20%	112.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	16,063	17,787	20,291	14,642	584,511	-59.25%
YoY %	-9.69%	-12.34%	38.58%	-97.50%	-	-
Horiz. %	2.75%	3.04%	3.47%	2.50%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	16,063	17,787	20,291	14,642	584,511	-59.25%
YoY %	-9.69%	-12.34%	38.58%	-97.50%	-	-
Horiz. %	2.75%	3.04%	3.47%	2.50%	100.00%	-
NOSH	133,636	131,860	131,764	126,666	1,007,777	-39.63%
YoY %	1.35%	0.07%	4.02%	-87.43%	-	-
Horiz. %	13.26%	13.08%	13.07%	12.57%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	-14.27%	-151.40%	-12.67%	2.11%	30.09%	-
YoY %	90.57%	-1,094.95%	-700.47%	-92.99%	-	-
Horiz. %	-47.42%	-503.16%	-42.11%	7.01%	100.00%	-
ROE	-2.75%	-6.38%	-1.10%	0.26%	0.16%	-
YoY %	56.90%	-480.00%	-523.08%	62.50%	-	-
Horiz. %	-1,718.75%	-3,987.50%	-687.50%	162.50%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	2.31	0.57	1.34	1.42	0.22	79.93%
YoY %	305.26%	-57.46%	-5.63%	545.45%	-	-
Horiz. %	1,050.00%	259.09%	609.09%	645.45%	100.00%	-
EPS	-0.33	-0.86	-0.17	0.03	0.09	-
YoY %	61.63%	-405.88%	-666.67%	-66.67%	-	-
Horiz. %	-366.67%	-955.56%	-188.89%	33.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1202	0.1349	0.154	0.1156	0.58	-32.51%
YoY %	-10.90%	-12.40%	33.22%	-80.07%	-	-
Horiz. %	20.72%	23.26%	26.55%	19.93%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 126,666
RPS	0.75	0.18	0.43	0.44	0.55	8.05%
YoY %	316.67%	-58.14%	-2.27%	-20.00%	-	-
Horiz. %	136.36%	32.73%	78.18%	80.00%	100.00%	-
EPS	-0.11	-0.28	-0.05	0.01	0.22	-
YoY %	60.71%	-460.00%	-600.00%	-95.45%	-	-
Horiz. %	-50.00%	-127.27%	-22.73%	4.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0392	0.0434	0.0495	0.0357	1.4252	-59.25%
YoY %	-9.68%	-12.32%	38.66%	-97.50%	-	-
Horiz. %	2.75%	3.05%	3.47%	2.50%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	-	-
Price	0.16	0.18	0.14	0.24	0.00	-
P/RPS	6.92	31.69	10.43	16.87	0.00	-
YoY %	-78.16%	203.84%	-38.17%	0.00%	-	-
Horiz. %	41.02%	187.85%	61.83%	100.00%	-	-
P/EPS	-48.48	-20.93	-82.35	800.00	0.00	-
YoY %	-131.63%	74.58%	-110.29%	0.00%	-	-
Horiz. %	-6.06%	-2.62%	-10.29%	100.00%	-	-
EY	-2.06	-4.78	-1.21	0.13	0.00	-
YoY %	56.90%	-295.04%	-1,030.77%	0.00%	-	-
Horiz. %	-1,584.62%	-3,676.92%	-930.77%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.33	1.33	0.91	2.08	0.00	-
YoY %	0.00%	46.15%	-56.25%	0.00%	-	-
Horiz. %	63.94%	63.94%	43.75%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	22/11/07	23/11/06	24/11/05	01/12/04	-
Price	0.08	0.16	0.14	0.14	0.00	-
P/RPS	3.46	28.17	10.43	9.84	0.00	-
YoY %	-87.72%	170.09%	6.00%	0.00%	-	-
Horiz. %	35.16%	286.28%	106.00%	100.00%	-	-
P/EPS	-24.24	-18.60	-82.35	466.67	0.00	-
YoY %	-30.32%	77.41%	-117.65%	0.00%	-	-
Horiz. %	-5.19%	-3.99%	-17.65%	100.00%	-	-
EY	-4.13	-5.38	-1.21	0.21	0.00	-
YoY %	23.23%	-344.63%	-676.19%	0.00%	-	-
Horiz. %	-1,966.67%	-2,561.90%	-576.19%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.67	1.19	0.91	1.21	0.00	-
YoY %	-43.70%	30.77%	-24.79%	0.00%	-	-
Horiz. %	55.37%	98.35%	75.21%	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