[MASTER] YoY Quarter Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	15,282	16,060	13,733	11,313	8,767	8,580	8,794	9.63%
YoY %	-4.84%	16.94%	21.39%	29.04%	2.18%	-2.43%	-	-
Horiz. %	173.78%	182.62%	156.16%	128.64%	99.69%	97.57%	100.00%	-
PBT	91	1,414	1,747	250	-219	-654	-444	-
YoY %	-93.56%	-19.06%	598.80%	214.16%	66.51%	-47.30%	-	-
Horiz. %	-20.50%	-318.47%	-393.47%	-56.31%	49.32%	147.30%	100.00%	-
Tax	-578	-404	-422	-114	-103	96	-74	40.81%
YoY %	-43.07%	4.27%	-270.18%	-10.68%	-207.29%	229.73%	-	-
Horiz. %	781.08%	545.95%	570.27%	154.05%	139.19%	-129.73%	100.00%	-
NP	-487	1,010	1,325	136	-322	-558	-518	-1.02%
YoY %	-148.22%	-23.77%	874.26%	142.24%	42.29%	-7.72%	-	-
Horiz. %	94.02%	-194.98%	-255.79%	-26.25%	62.16%	107.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-460	1,033	1,330	137	-321	-557	-518	-1.95%
YoY %	-144.53%	-22.33%	870.80%	142.68%	42.37%	-7.53%	-	-
Horiz. %	88.80%	-199.42%	-256.76%	-26.45%	61.97%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	635.16%	28.57%	24.16%	45.60%	-	-	-	-
YoY %	2,123.17%	18.25%	-47.02%	0.00%	-	-	-	-
Horiz. %	1,392.89%	62.65%	52.98%	100.00%	-	-	-	-
Total Cost	15,769	15,050	12,408	11,177	9,089	9,138	9,312	9.16%
YoY %	4.78%	21.29%	11.01%	22.97%	-0.54%	-1.87%	-	-
Horiz. %	169.34%	161.62%	133.25%	120.03%	97.61%	98.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,131	48,374	42,679	35,717	37,038	38,791	40,842	2.77%
YoY %	-0.50%	13.34%	19.49%	-3.57%	-4.52%	-5.02%	-	-
Horiz. %	117.85%	118.44%	104.50%	87.45%	90.69%	94.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	48,131	48,374	42,679	35,717	37,038	38,791	40,842	2.77%
YoY %	-0.50%	13.34%	19.49%	-3.57%	-4.52%	-5.02%	-	-
Horiz. %	117.85%	118.44%	104.50%	87.45%	90.69%	94.98%	100.00%	-
NOSH	49,620	50,390	49,626	48,928	49,384	49,732	49,807	-0.06%
YoY %	-1.53%	1.54%	1.43%	-0.92%	-0.70%	-0.15%	-	-
Horiz. %	99.62%	101.17%	99.64%	98.24%	99.15%	99.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	-3.19%	6.29%	9.65%	1.20%	-3.67%	-6.50%	-5.89%	-
YoY %	-150.72%	-34.82%	704.17%	132.70%	43.54%	-10.36%	-	-
Horiz. %	54.16%	-106.79%	-163.84%	-20.37%	62.31%	110.36%	100.00%	-
ROE	-0.96%	2.14%	3.12%	0.38%	-0.87%	-1.44%	-1.27%	-
YoY %	-144.86%	-31.41%	721.05%	143.68%	39.58%	-13.39%	-	-
Horiz. %	75.59%	-168.50%	-245.67%	-29.92%	68.50%	113.39%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	30.80	31.87	27.67	23.12	17.75	17.25	17.66	9.70%
YoY %	-3.36%	15.18%	19.68%	30.25%	2.90%	-2.32%	-	-
Horiz. %	174.41%	180.46%	156.68%	130.92%	100.51%	97.68%	100.00%	-
EPS	-0.98	2.05	2.68	0.28	-0.65	-1.12	-1.04	-0.98%
YoY %	-147.80%	-23.51%	857.14%	143.08%	41.96%	-7.69%	-	-
Horiz. %	94.23%	-197.12%	-257.69%	-26.92%	62.50%	107.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.97	0.96	0.86	0.73	0.75	0.78	0.82	2.83%
YoY %	1.04%	11.63%	17.81%	-2.67%	-3.85%	-4.88%	-	-
Horiz. %	118.29%	117.07%	104.88%	89.02%	91.46%	95.12%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 48,928
RPS	27.97	29.39	25.13	20.71	16.05	15.70	16.09	9.64%
YoY %	-4.83%	16.95%	21.34%	29.03%	2.23%	-2.42%	-	-
Horiz. %	173.83%	182.66%	156.18%	128.71%	99.75%	97.58%	100.00%	-
EPS	-0.84	1.89	2.43	0.25	-0.59	-1.02	-0.95	-2.02%
YoY %	-144.44%	-22.22%	872.00%	142.37%	42.16%	-7.37%	-	-
Horiz. %	88.42%	-198.95%	-255.79%	-26.32%	62.11%	107.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8809	0.8854	0.7811	0.6537	0.6779	0.71	0.7475	2.77%
YoY %	-0.51%	13.35%	19.49%	-3.57%	-4.52%	-5.02%	-	-
Horiz. %	117.85%	118.45%	104.49%	87.45%	90.69%	94.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.56	0.35	0.40	0.38	0.38	0.65	0.45	-
P/RPS	1.82	1.10	1.45	1.64	2.14	3.77	2.55	-5.46%
YoY %	65.45%	-24.14%	-11.59%	-23.36%	-43.24%	47.84%	-	-
Horiz. %	71.37%	43.14%	56.86%	64.31%	83.92%	147.84%	100.00%	-
P/EPS	-60.41	17.07	14.93	135.71	-58.46	-58.04	-43.27	5.71%
YoY %	-453.90%	14.33%	-89.00%	332.14%	-0.72%	-34.13%	-	-
Horiz. %	139.61%	-39.45%	-34.50%	-313.64%	135.11%	134.13%	100.00%	-
EY	-1.66	5.86	6.70	0.74	-1.71	-1.72	-2.31	-5.35%
YoY %	-128.33%	-12.54%	805.41%	143.27%	0.58%	25.54%	-	-
Horiz. %	71.86%	-253.68%	-290.04%	-32.03%	74.03%	74.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.36	0.47	0.52	0.51	0.83	0.55	0.88%
YoY %	61.11%	-23.40%	-9.62%	1.96%	-38.55%	50.91%	-	-
Horiz. %	105.45%	65.45%	85.45%	94.55%	92.73%	150.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	25/05/12	27/05/11	24/05/10	29/05/09	30/05/08	25/05/07	26/05/06	-
Price	0.49	0.35	0.35	0.36	0.45	0.50	0.36	-
P/RPS	1.59	1.10	1.26	1.56	2.53	2.90	2.04	-4.06%
YoY %	44.55%	-12.70%	-19.23%	-38.34%	-12.76%	42.16%	-	-
Horiz. %	77.94%	53.92%	61.76%	76.47%	124.02%	142.16%	100.00%	-
P/EPS	-52.86	17.07	13.06	128.57	-69.23	-44.64	-34.62	7.30%
YoY %	-409.67%	30.70%	-89.84%	285.71%	-55.09%	-28.94%	-	-
Horiz. %	152.69%	-49.31%	-37.72%	-371.37%	199.97%	128.94%	100.00%	-
EY	-1.89	5.86	7.66	0.78	-1.44	-2.24	-2.89	-6.82%
YoY %	-132.25%	-23.50%	882.05%	154.17%	35.71%	22.49%	-	-
Horiz. %	65.40%	-202.77%	-265.05%	-26.99%	49.83%	77.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.36	0.41	0.49	0.60	0.64	0.44	2.48%
YoY %	41.67%	-12.20%	-16.33%	-18.33%	-6.25%	45.45%	-	-
Horiz. %	115.91%	81.82%	93.18%	111.36%	136.36%	145.45%	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