[HM] YoY Quarter Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	1,817	2,790	1,671	1,620	1,181	11.36%
YoY %	-34.87%	66.97%	3.15%	37.17%	-	-
Horiz. %	153.85%	236.24%	141.49%	137.17%	100.00%	-
PBT	-788	-376	-770	-134	-452	14.89%
YoY %	-109.57%	51.17%	-474.63%	70.35%	-	-
Horiz. %	174.34%	83.19%	170.35%	29.65%	100.00%	-
Tax	0	0	-1	-5	-17	-
YoY %	0.00%	0.00%	80.00%	70.59%	-	-
Horiz. %	0.00%	0.00%	5.88%	29.41%	100.00%	-
NP	-788	-376	-771	-139	-469	13.84%
YoY %	-109.57%	51.23%	-454.68%	70.36%	-	-
Horiz. %	168.02%	80.17%	164.39%	29.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-788	-376	-771	-139	-469	13.84%
YoY %	-109.57%	51.23%	-454.68%	70.36%	-	-
Horiz. %	168.02%	80.17%	164.39%	29.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Total Cost	2,605	3,166	2,442	1,759	1,650	12.08%
YoY %	-17.72%	29.65%	38.83%	6.61%	-	-
Horiz. %	157.88%	191.88%	148.00%	106.61%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	12,621	15,986	19,640	19,561	15,242	-4.60%
YoY %	-21.05%	-18.60%	0.40%	28.34%	-	-
Horiz. %	82.80%	104.88%	128.85%	128.34%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	12,621	15,986	19,640	19,561	15,242	-4.60%
YoY %	-21.05%	-18.60%	0.40%	28.34%	-	-
Horiz. %	82.80%	104.88%	128.85%	128.34%	100.00%	-
NOSH	131,333	129,655	130,677	126,363	130,277	0.20%
YoY %	1.29%	-0.78%	3.41%	-3.00%	-	-
Horiz. %	100.81%	99.52%	100.31%	97.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	-43.37%	-13.48%	-46.14%	-8.58%	-39.71%	-
YoY %	-221.74%	70.78%	-437.76%	78.39%	-	-
Horiz. %	109.22%	33.95%	116.19%	21.61%	100.00%	-
ROE	-6.24%	-2.35%	-3.93%	-0.71%	-3.08%	-
YoY %	-165.53%	40.20%	-453.52%	76.95%	-	-
Horiz. %	202.60%	76.30%	127.60%	23.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	1.38	2.15	1.28	1.28	0.91	10.96%
YoY %	-35.81%	67.97%	0.00%	40.66%	-	-
Horiz. %	151.65%	236.26%	140.66%	140.66%	100.00%	-
EPS	-0.60	-0.29	-0.59	-0.11	-0.36	13.61%
YoY %	-106.90%	50.85%	-436.36%	69.44%	-	-
Horiz. %	166.67%	80.56%	163.89%	30.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0961	0.1233	0.1503	0.1548	0.117	-4.79%
YoY %	-22.06%	-17.96%	-2.91%	32.31%	-	-
Horiz. %	82.14%	105.38%	128.46%	132.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 126,363
RPS	0.44	0.68	0.41	0.39	0.29	10.97%
YoY %	-35.29%	65.85%	5.13%	34.48%	-	-
Horiz. %	151.72%	234.48%	141.38%	134.48%	100.00%	-
EPS	-0.19	-0.09	-0.19	-0.03	-0.11	14.63%
YoY %	-111.11%	52.63%	-533.33%	72.73%	-	-
Horiz. %	172.73%	81.82%	172.73%	27.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0308	0.039	0.0479	0.0477	0.0372	-4.60%
YoY %	-21.03%	-18.58%	0.42%	28.23%	-	-
Horiz. %	82.80%	104.84%	128.76%	128.23%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.07	0.16	0.17	0.17	0.25	-
P/RPS	5.06	7.44	13.29	13.26	27.58	-34.53%
YoY %	-31.99%	-44.02%	0.23%	-51.92%	-	-
Horiz. %	18.35%	26.98%	48.19%	48.08%	100.00%	-
P/EPS	-11.67	-55.17	-28.81	-154.55	-69.44	-35.95%
YoY %	78.85%	-91.50%	81.36%	-122.57%	-	-
Horiz. %	16.81%	79.45%	41.49%	222.57%	100.00%	-
EY	-8.57	-1.81	-3.47	-0.65	-1.44	56.14%
YoY %	-373.48%	47.84%	-433.85%	54.86%	-	-
Horiz. %	595.14%	125.69%	240.97%	45.14%	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	0.73	1.30	1.13	1.10	2.14	-23.56%
YoY %	-43.85%	15.04%	2.73%	-48.60%	-	-
Horiz. %	34.11%	60.75%	52.80%	51.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/05/09	22/05/08	23/05/07	25/05/06	26/05/05	-
Price	0.07	0.14	0.17	0.17	0.21	-
P/RPS	5.06	6.51	13.29	13.26	23.17	-31.62%
YoY %	-22.27%	-51.02%	0.23%	-42.77%	-	-
Horiz. %	21.84%	28.10%	57.36%	57.23%	100.00%	-
P/EPS	-11.67	-48.28	-28.81	-154.55	-58.33	-33.10%
YoY %	75.83%	-67.58%	81.36%	-164.96%	-	-
Horiz. %	20.01%	82.77%	49.39%	264.96%	100.00%	-
EY	-8.57	-2.07	-3.47	-0.65	-1.71	49.58%
YoY %	-314.01%	40.35%	-433.85%	61.99%	-	-
Horiz. %	501.17%	121.05%	202.92%	38.01%	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	0.73	1.14	1.13	1.10	1.79	-20.07%
YoY %	-35.96%	0.88%	2.73%	-38.55%	-	-
Horiz. %	40.78%	63.69%	63.13%	61.45%	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