[SCOPE] YoY TTM Result on 31-Mar-2005 [#3]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	73,561	48,058	29,575	24,631	20,068	38.33%
YoY %	53.07%	62.50%	20.07%	22.74%	-	-
Horiz. %	366.56%	239.48%	147.37%	122.74%	100.00%	-
PBT	78	75	987	4,071	3,018	-59.87%
YoY %	4.00%	-92.40%	-75.76%	34.89%	-	-
Horiz. %	2.58%	2.49%	32.70%	134.89%	100.00%	-
Tax	-219	-338	-902	475	-899	-29.72%
YoY %	35.21%	62.53%	-289.89%	152.84%	-	-
Horiz. %	24.36%	37.60%	100.33%	-52.84%	100.00%	-
NP	-141	-263	85	4,546	2,119	-
YoY %	46.39%	-409.41%	-98.13%	114.54%	-	-
Horiz. %	-6.65%	-12.41%	4.01%	214.54%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-141	-263	85	4,693	2,119	-
YoY %	46.39%	-409.41%	-98.19%	121.47%	-	-
Horiz. %	-6.65%	-12.41%	4.01%	221.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	280.77%	450.67%	91.39%	-11.67%	29.79%	-
YoY %	-37.70%	393.13%	883.12%	-139.17%	-	-
Horiz. %	942.50%	1,512.82%	306.78%	-39.17%	100.00%	-
Total Cost	73,702	48,321	29,490	20,085	17,949	42.31%
YoY %	52.53%	63.86%	46.83%	11.90%	-	-
Horiz. %	410.62%	269.21%	164.30%	111.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	42,476	43,869	45,682	39,250	35,721	4.42%
YoY %	-3.18%	-3.97%	16.39%	9.88%	-	-
Horiz. %	118.91%	122.81%	127.89%	109.88%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	42,476	43,869	45,682	39,250	35,721	4.42%
YoY %	-3.18%	-3.97%	16.39%	9.88%	-	-
Horiz. %	118.91%	122.81%	127.89%	109.88%	100.00%	-
NOSH	265,476	264,594	268,717	249,999	248,064	1.70%
YoY %	0.33%	-1.53%	7.49%	0.78%	-	-
Horiz. %	107.02%	106.66%	108.33%	100.78%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-0.19%	-0.55%	0.29%	18.46%	10.56%	-
YoY %	65.45%	-289.66%	-98.43%	74.81%	-	-
Horiz. %	-1.80%	-5.21%	2.75%	174.81%	100.00%	-
ROE	-0.33%	-0.60%	0.19%	11.96%	5.93%	-
YoY %	45.00%	-415.79%	-98.41%	101.69%	-	-
Horiz. %	-5.56%	-10.12%	3.20%	201.69%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	27.71	18.16	11.01	9.85	8.09	36.01%
YoY %	52.59%	64.94%	11.78%	21.76%	-	-
Horiz. %	342.52%	224.47%	136.09%	121.76%	100.00%	-
EPS	-0.05	-0.10	0.03	1.88	0.85	-
YoY %	50.00%	-433.33%	-98.40%	121.18%	-	-
Horiz. %	-5.88%	-11.76%	3.53%	221.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.16	0.1658	0.17	0.157	0.144	2.66%
YoY %	-3.50%	-2.47%	8.28%	9.03%	-	-
Horiz. %	111.11%	115.14%	118.06%	109.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 249,999
RPS	6.37	4.16	2.56	2.13	1.74	38.29%
YoY %	53.12%	62.50%	20.19%	22.41%	-	-
Horiz. %	366.09%	239.08%	147.13%	122.41%	100.00%	-
EPS	-0.01	-0.02	0.01	0.41	0.18	-
YoY %	50.00%	-300.00%	-97.56%	127.78%	-	-
Horiz. %	-5.56%	-11.11%	5.56%	227.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0368	0.038	0.0396	0.034	0.0309	4.46%
YoY %	-3.16%	-4.04%	16.47%	10.03%	-	-
Horiz. %	119.09%	122.98%	128.16%	110.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.07	0.13	0.21	0.18	0.28	-
P/RPS	0.25	0.72	1.91	1.83	3.46	-48.13%
YoY %	-65.28%	-62.30%	4.37%	-47.11%	-	-
Horiz. %	7.23%	20.81%	55.20%	52.89%	100.00%	-
P/EPS	-131.80	-130.79	663.89	9.59	32.78	-
YoY %	-0.77%	-119.70%	6,822.73%	-70.74%	-	-
Horiz. %	-402.07%	-398.99%	2,025.29%	29.26%	100.00%	-
EY	-0.76	-0.76	0.15	10.43	3.05	-
YoY %	0.00%	-606.67%	-98.56%	241.97%	-	-
Horiz. %	-24.92%	-24.92%	4.92%	341.97%	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	0.44	0.78	1.24	1.15	1.94	-30.97%
YoY %	-43.59%	-37.10%	7.83%	-40.72%	-	-
Horiz. %	22.68%	40.21%	63.92%	59.28%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	30/05/07	24/05/06	27/05/05	-	-
Price	0.11	0.12	0.15	0.16	0.00	-
P/RPS	0.40	0.66	1.36	1.62	0.00	-
YoY %	-39.39%	-51.47%	-16.05%	0.00%	-	-
Horiz. %	24.69%	40.74%	83.95%	100.00%	-	-
P/EPS	-207.11	-120.73	474.21	8.52	0.00	-
YoY %	-71.55%	-125.46%	5,465.85%	0.00%	-	-
Horiz. %	-2,430.87%	-1,417.02%	5,565.85%	100.00%	-	-
EY	-0.48	-0.83	0.21	11.73	0.00	-
YoY %	42.17%	-495.24%	-98.21%	0.00%	-	-
Horiz. %	-4.09%	-7.08%	1.79%	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	0.69	0.72	0.88	1.02	0.00	-
YoY %	-4.17%	-18.18%	-13.73%	0.00%	-	-
Horiz. %	67.65%	70.59%	86.27%	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