[SCOPE] YoY TTM Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	78,965	54,638	32,983	24,595	26,792	31.00%
YoY %	44.52%	65.66%	34.10%	-8.20%	-	-
Horiz. %	294.73%	203.93%	123.11%	91.80%	100.00%	-
PBT	1,779	401	258	2,531	5,262	-23.73%
YoY %	343.64%	55.43%	-89.81%	-51.90%	-	-
Horiz. %	33.81%	7.62%	4.90%	48.10%	100.00%	-
Tax	-1,741	-227	-124	-1,137	-109	99.81%
YoY %	-666.96%	-83.06%	89.09%	-943.12%	-	-
Horiz. %	1,597.25%	208.26%	113.76%	1,043.12%	100.00%	-
NP	38	174	134	1,394	5,153	-70.67%
YoY %	-78.16%	29.85%	-90.39%	-72.95%	-	-
Horiz. %	0.74%	3.38%	2.60%	27.05%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	38	174	134	1,541	5,153	-70.67%
YoY %	-78.16%	29.85%	-91.30%	-70.10%	-	-
Horiz. %	0.74%	3.38%	2.60%	29.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	97.86%	56.61%	48.06%	44.92%	2.07%	-
YoY %	72.87%	17.79%	6.99%	2,070.05%	-	-
Horiz. %	4,727.54%	2,734.78%	2,321.74%	2,170.05%	100.00%	-
Total Cost	78,927	54,464	32,849	23,201	21,639	38.16%
YoY %	44.92%	65.80%	41.58%	7.22%	-	-
Horiz. %	364.74%	251.69%	151.80%	107.22%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	46,494	44,685	39,100	46,344	39,116	4.41%
YoY %	4.05%	14.28%	-15.63%	18.48%	-	-
Horiz. %	118.86%	114.24%	99.96%	118.48%	100.00%	-

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

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	46,494	44,685	39,100	46,344	39,116	4.41%
YoY %	4.05%	14.28%	-15.63%	18.48%	-	-
Horiz. %	118.86%	114.24%	99.96%	118.48%	100.00%	-
NOSH	273,499	262,857	230,000	295,000	250,743	2.19%
YoY %	4.05%	14.29%	-22.03%	17.65%	-	-
Horiz. %	109.08%	104.83%	91.73%	117.65%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	0.05%	0.32%	0.41%	5.67%	19.23%	-
YoY %	-84.38%	-21.95%	-92.77%	-70.51%	-	-
Horiz. %	0.26%	1.66%	2.13%	29.49%	100.00%	-
ROE	0.08%	0.39%	0.34%	3.33%	13.17%	-
YoY %	-79.49%	14.71%	-89.79%	-74.72%	-	-
Horiz. %	0.61%	2.96%	2.58%	25.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	28.87	20.79	14.34	8.34	10.69	28.17%
YoY %	38.86%	44.98%	71.94%	-21.98%	-	-
Horiz. %	270.07%	194.48%	134.14%	78.02%	100.00%	-
EPS	0.01	0.07	0.06	0.52	2.06	-73.58%
YoY %	-85.71%	16.67%	-88.46%	-74.76%	-	-
Horiz. %	0.49%	3.40%	2.91%	25.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.17	0.17	0.17	0.1571	0.156	2.17%
YoY %	0.00%	0.00%	8.21%	0.71%	-	-
Horiz. %	108.97%	108.97%	108.97%	100.71%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 295,000
RPS	6.84	4.73	2.86	2.13	2.32	31.01%
YoY %	44.61%	65.38%	34.27%	-8.19%	-	-
Horiz. %	294.83%	203.88%	123.28%	91.81%	100.00%	-
EPS	0.00	0.02	0.01	0.13	0.45	-
YoY %	0.00%	100.00%	-92.31%	-71.11%	-	-
Horiz. %	0.00%	4.44%	2.22%	28.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0403	0.0387	0.0339	0.0401	0.0339	4.41%
YoY %	4.13%	14.16%	-15.46%	18.29%	-	-
Horiz. %	118.88%	114.16%	100.00%	118.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.10	0.12	0.15	0.17	0.20	-
P/RPS	0.35	0.58	1.05	2.04	1.87	-34.20%
YoY %	-39.66%	-44.76%	-48.53%	9.09%	-	-
Horiz. %	18.72%	31.02%	56.15%	109.09%	100.00%	-
P/EPS	719.74	181.28	257.46	32.54	9.73	193.05%
YoY %	297.03%	-29.59%	691.21%	234.43%	-	-
Horiz. %	7,397.12%	1,863.10%	2,646.04%	334.43%	100.00%	-
EY	0.14	0.55	0.39	3.07	10.28	-65.81%
YoY %	-74.55%	41.03%	-87.30%	-70.14%	-	-
Horiz. %	1.36%	5.35%	3.79%	29.86%	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	0.59	0.71	0.88	1.08	1.28	-17.59%
YoY %	-16.90%	-19.32%	-18.52%	-15.62%	-	-
Horiz. %	46.09%	55.47%	68.75%	84.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	24/08/07	28/08/06	26/08/05	26/08/04	-
Price	0.04	0.10	0.14	0.15	0.19	-
P/RPS	0.14	0.48	0.98	1.80	1.78	-47.01%
YoY %	-70.83%	-51.02%	-45.56%	1.12%	-	-
Horiz. %	7.87%	26.97%	55.06%	101.12%	100.00%	-
P/EPS	287.89	151.07	240.30	28.72	9.25	136.05%
YoY %	90.57%	-37.13%	736.70%	210.49%	-	-
Horiz. %	3,112.32%	1,633.19%	2,597.84%	310.49%	100.00%	-
EY	0.35	0.66	0.42	3.48	10.82	-57.56%
YoY %	-46.97%	57.14%	-87.93%	-67.84%	-	-
Horiz. %	3.23%	6.10%	3.88%	32.16%	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	0.24	0.59	0.82	0.95	1.22	-33.38%
YoY %	-59.32%	-28.05%	-13.68%	-22.13%	-	-
Horiz. %	19.67%	48.36%	67.21%	77.87%	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