[TONGHER] YoY Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	50,170	29,466	20,796	28,130	19,137	27.22%
YoY %	70.26%	41.69%	-26.07%	46.99%	-	-
Horiz. %	262.16%	153.97%	108.67%	146.99%	100.00%	-
PBT	15,349	5,463	427	1,072	2,635	55.30%
YoY %	180.96%	1,179.39%	-60.17%	-59.32%	-	-
Horiz. %	582.50%	207.32%	16.20%	40.68%	100.00%	-
Tax	-4,340	-1,506	-120	-307	-755	54.79%
YoY %	-188.18%	-1,155.00%	60.91%	59.34%	-	-
Horiz. %	574.83%	199.47%	15.89%	40.66%	100.00%	-
NP	11,009	3,957	307	765	1,880	55.51%
YoY %	178.22%	1,188.93%	-59.87%	-59.31%	-	-
Horiz. %	585.59%	210.48%	16.33%	40.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,009	3,957	307	765	1,880	55.51%
YoY %	178.22%	1,188.93%	-59.87%	-59.31%	-	-
Horiz. %	585.59%	210.48%	16.33%	40.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.28%	27.57%	28.10%	28.64%	28.65%	-
YoY %	2.58%	-1.89%	-1.89%	-0.03%	-	-
Horiz. %	98.71%	96.23%	98.08%	99.97%	100.00%	-
Total Cost	39,161	25,509	20,489	27,365	17,257	22.71%
YoY %	53.52%	24.50%	-25.13%	58.57%	-	-
Horiz. %	226.93%	147.82%	118.73%	158.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	153,061	130,027	117,144	116,009	108,464	8.98%
YoY %	17.71%	11.00%	0.98%	6.96%	-	-
Horiz. %	141.12%	119.88%	108.00%	106.96%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	153,061	130,027	117,144	116,009	108,464	8.98%
YoY %	17.71%	11.00%	0.98%	6.96%	-	-
Horiz. %	141.12%	119.88%	108.00%	106.96%	100.00%	-
NOSH	81,851	80,263	80,789	79,687	80,000	0.57%
YoY %	1.98%	-0.65%	1.38%	-0.39%	-	-
Horiz. %	102.31%	100.33%	100.99%	99.61%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	21.94%	13.43%	1.48%	2.72%	9.82%	-
YoY %	63.37%	807.43%	-45.59%	-72.30%	-	-
Horiz. %	223.42%	136.76%	15.07%	27.70%	100.00%	-
ROE	7.19%	3.04%	0.26%	0.66%	1.73%	-
YoY %	136.51%	1,069.23%	-60.61%	-61.85%	-	-
Horiz. %	415.61%	175.72%	15.03%	38.15%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	61.29	36.71	25.74	35.30	23.92	26.49%
YoY %	66.96%	42.62%	-27.08%	47.58%	-	-
Horiz. %	256.23%	153.47%	107.61%	147.58%	100.00%	-
EPS	13.45	4.93	0.38	0.96	2.35	54.62%
YoY %	172.82%	1,197.37%	-60.42%	-59.15%	-	-
Horiz. %	572.34%	209.79%	16.17%	40.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.87	1.62	1.45	1.4558	1.3558	8.36%
YoY %	15.43%	11.72%	-0.40%	7.38%	-	-
Horiz. %	137.93%	119.49%	106.95%	107.38%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 79,687
RPS	31.87	18.72	13.21	17.87	12.16	27.21%
YoY %	70.25%	41.71%	-26.08%	46.96%	-	-
Horiz. %	262.09%	153.95%	108.63%	146.96%	100.00%	-
EPS	6.99	2.51	0.20	0.49	1.19	55.63%
YoY %	178.49%	1,155.00%	-59.18%	-58.82%	-	-
Horiz. %	587.39%	210.92%	16.81%	41.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.9723	0.8259	0.7441	0.7369	0.689	8.98%
YoY %	17.73%	10.99%	0.98%	6.95%	-	-
Horiz. %	141.12%	119.87%	108.00%	106.95%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.67	1.59	1.71	1.42	2.68	-
P/RPS	4.36	4.33	6.64	4.02	11.20	-20.99%
YoY %	0.69%	-34.79%	65.17%	-64.11%	-	-
Horiz. %	38.93%	38.66%	59.29%	35.89%	100.00%	-
P/EPS	19.85	32.25	450.00	147.92	114.04	-35.38%
YoY %	-38.45%	-92.83%	204.22%	29.71%	-	-
Horiz. %	17.41%	28.28%	394.60%	129.71%	100.00%	-
EY	5.04	3.10	0.22	0.68	0.88	54.65%
YoY %	62.58%	1,309.09%	-67.65%	-22.73%	-	-
Horiz. %	572.73%	352.27%	25.00%	77.27%	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	1.43	0.98	1.18	0.98	1.98	-7.80%
YoY %	45.92%	-16.95%	20.41%	-50.51%	-	-
Horiz. %	72.22%	49.49%	59.60%	49.49%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	07/05/04	26/05/03	28/05/02	28/05/01	26/05/00	-
Price	2.65	1.66	1.52	1.53	2.18	-
P/RPS	4.32	4.52	5.90	4.33	9.11	-17.00%
YoY %	-4.42%	-23.39%	36.26%	-52.47%	-	-
Horiz. %	47.42%	49.62%	64.76%	47.53%	100.00%	-
P/EPS	19.70	33.67	400.00	159.38	92.77	-32.09%
YoY %	-41.49%	-91.58%	150.97%	71.80%	-	-
Horiz. %	21.24%	36.29%	431.17%	171.80%	100.00%	-
EY	5.08	2.97	0.25	0.63	1.08	47.22%
YoY %	71.04%	1,088.00%	-60.32%	-41.67%	-	-
Horiz. %	470.37%	275.00%	23.15%	58.33%	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	1.42	1.02	1.05	1.05	1.61	-3.08%
YoY %	39.22%	-2.86%	0.00%	-34.78%	-	-
Horiz. %	88.20%	63.35%	65.22%	65.22%	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