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

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Quarter Result
Revenue	68,978	72,651	71,601	51,765	42,556	27,284	31,644	13.85%
YoY %	-5.06%	1.47%	38.32%	21.64%	55.97%	-13.78%	-	-
Horiz. %	217.98%	229.59%	226.27%	163.59%	134.48%	86.22%	100.00%	-
PBT	10,604	12,612	9,538	5,080	4,310	2,870	3,920	18.02%
YoY %	-15.92%	32.23%	87.76%	17.87%	50.17%	-26.79%	-	-
Horiz. %	270.51%	321.73%	243.32%	129.59%	109.95%	73.21%	100.00%	-
Tax	-2,476	-3,099	-2,462	-1,599	-906	-534	-1,322	11.01%
YoY %	20.10%	-25.87%	-53.97%	-76.49%	-69.66%	59.61%	-	-
Horiz. %	187.29%	234.42%	186.23%	120.95%	68.53%	40.39%	100.00%	-
NP	8,128	9,513	7,076	3,481	3,404	2,336	2,598	20.91%
YoY %	-14.56%	34.44%	103.27%	2.26%	45.72%	-10.08%	-	-
Horiz. %	312.86%	366.17%	272.36%	133.99%	131.02%	89.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,128	9,513	7,076	3,481	3,404	2,336	2,598	20.91%
YoY %	-14.56%	34.44%	103.27%	2.26%	45.72%	-10.08%	-	-
Horiz. %	312.86%	366.17%	272.36%	133.99%	131.02%	89.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	24.57%	25.81%	31.48%	21.02%	18.61%	33.72%	-
YoY %	-4.97%	-4.80%	-18.01%	49.76%	12.95%	-44.81%	-	-
Horiz. %	69.25%	72.86%	76.54%	93.36%	62.34%	55.19%	100.00%	-
Total Cost	60,850	63,138	64,525	48,284	39,152	24,948	29,046	13.10%
YoY %	-3.62%	-2.15%	33.64%	23.32%	56.93%	-14.11%	-	-
Horiz. %	209.50%	217.37%	222.15%	166.23%	134.79%	85.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,240	176,375	157,940	142,094	129,327	124,906	129,100	7.76%
YoY %	14.66%	11.67%	11.15%	9.87%	3.54%	-3.25%	-	-
Horiz. %	156.65%	136.62%	122.34%	110.07%	100.18%	96.75%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	202,240	176,375	157,940	142,094	129,327	124,906	129,100	7.76%
YoY %	14.66%	11.67%	11.15%	9.87%	3.54%	-3.25%	-	-
Horiz. %	156.65%	136.62%	122.34%	110.07%	100.18%	96.75%	100.00%	-
NOSH	64,000	62,544	62,674	62,049	61,003	60,051	60,046	1.06%
YoY %	2.33%	-0.21%	1.01%	1.71%	1.59%	0.01%	-	-
Horiz. %	106.58%	104.16%	104.38%	103.34%	101.59%	100.01%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	11.78%	13.09%	9.88%	6.72%	8.00%	8.56%	8.21%	-
YoY %	-10.01%	32.49%	47.02%	-16.00%	-6.54%	4.26%	-	-
Horiz. %	143.48%	159.44%	120.34%	81.85%	97.44%	104.26%	100.00%	-
ROE	4.02%	5.39%	4.48%	2.45%	2.63%	1.87%	2.01%	-
YoY %	-25.42%	20.31%	82.86%	-6.84%	40.64%	-6.97%	-	-
Horiz. %	200.00%	268.16%	222.89%	121.89%	130.85%	93.03%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	107.78	116.16	114.24	83.42	69.76	45.43	52.70	12.65%
YoY %	-7.21%	1.68%	36.95%	19.58%	53.55%	-13.80%	-	-
Horiz. %	204.52%	220.42%	216.77%	158.29%	132.37%	86.20%	100.00%	-
EPS	12.70	15.21	11.29	5.61	5.58	3.89	4.33	19.62%
YoY %	-16.50%	34.72%	101.25%	0.54%	43.44%	-10.16%	-	-
Horiz. %	293.30%	351.27%	260.74%	129.56%	128.87%	89.84%	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	3.16	2.82	2.52	2.29	2.12	2.08	2.15	6.62%
YoY %	12.06%	11.90%	10.04%	8.02%	1.92%	-3.26%	-	-
Horiz. %	146.98%	131.16%	117.21%	106.51%	98.60%	96.74%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 62,049
RPS	17.96	18.92	18.64	13.48	11.08	7.10	8.24	13.85%
YoY %	-5.07%	1.50%	38.28%	21.66%	56.06%	-13.83%	-	-
Horiz. %	217.96%	229.61%	226.21%	163.59%	134.47%	86.17%	100.00%	-
EPS	2.12	2.48	1.84	0.91	0.89	0.61	0.68	20.84%
YoY %	-14.52%	34.78%	102.20%	2.25%	45.90%	-10.29%	-	-
Horiz. %	311.76%	364.71%	270.59%	133.82%	130.88%	89.71%	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	0.5266	0.4593	0.4113	0.37	0.3368	0.3252	0.3362	7.75%
YoY %	14.65%	11.67%	11.16%	9.86%	3.57%	-3.27%	-	-
Horiz. %	156.63%	136.62%	122.34%	110.05%	100.18%	96.73%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	4.30	3.92	2.47	2.09	2.30	2.05	1.99	-
P/RPS	3.99	3.37	2.16	2.51	3.30	4.51	3.78	0.90%
YoY %	18.40%	56.02%	-13.94%	-23.94%	-26.83%	19.31%	-	-
Horiz. %	105.56%	89.15%	57.14%	66.40%	87.30%	119.31%	100.00%	-
P/EPS	33.86	25.77	21.88	37.25	41.22	52.70	45.99	-4.97%
YoY %	31.39%	17.78%	-41.26%	-9.63%	-21.78%	14.59%	-	-
Horiz. %	73.62%	56.03%	47.58%	81.00%	89.63%	114.59%	100.00%	-
EY	2.95	3.88	4.57	2.68	2.43	1.90	2.17	5.24%
YoY %	-23.97%	-15.10%	70.52%	10.29%	27.89%	-12.44%	-	-
Horiz. %	135.94%	178.80%	210.60%	123.50%	111.98%	87.56%	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	1.36	1.39	0.98	0.91	1.08	0.99	0.93	6.53%
YoY %	-2.16%	41.84%	7.69%	-15.74%	9.09%	6.45%	-	-
Horiz. %	146.24%	149.46%	105.38%	97.85%	116.13%	106.45%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	14/11/08	19/11/07	17/11/06	11/11/05	22/10/04	03/11/03	08/11/02	-
Price	3.12	5.05	2.62	2.02	2.34	2.10	2.07	-
P/RPS	2.89	4.35	2.29	2.42	3.35	4.62	3.93	-4.98%
YoY %	-33.56%	89.96%	-5.37%	-27.76%	-27.49%	17.56%	-	-
Horiz. %	73.54%	110.69%	58.27%	61.58%	85.24%	117.56%	100.00%	-
P/EPS	24.57	33.20	23.21	36.01	41.94	53.98	47.84	-10.50%
YoY %	-25.99%	43.04%	-35.55%	-14.14%	-22.30%	12.83%	-	-
Horiz. %	51.36%	69.40%	48.52%	75.27%	87.67%	112.83%	100.00%	-
EY	4.07	3.01	4.31	2.78	2.38	1.85	2.09	11.73%
YoY %	35.22%	-30.16%	55.04%	16.81%	28.65%	-11.48%	-	-
Horiz. %	194.74%	144.02%	206.22%	133.01%	113.88%	88.52%	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	0.99	1.79	1.04	0.88	1.10	1.01	0.96	0.51%
YoY %	-44.69%	72.12%	18.18%	-20.00%	8.91%	5.21%	-	-
Horiz. %	103.12%	186.46%	108.33%	91.67%	114.58%	105.21%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos