[MTOUCHE] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	43,322	37,136	55,346	45,810	14,858	30.64%
YoY %	16.66%	-32.90%	20.82%	208.32%	-	-
Horiz. %	291.57%	249.94%	372.50%	308.32%	100.00%	-
PBT	-35,531	-22,545	19,182	19,032	3,193	-
YoY %	-57.60%	-217.53%	0.79%	496.05%	-	-
Horiz. %	-1,112.78%	-706.08%	600.75%	596.05%	100.00%	-
Tax	592	233	468	-259	-162	-
YoY %	154.08%	-50.21%	280.69%	-59.88%	-	-
Horiz. %	-365.43%	-143.83%	-288.89%	159.88%	100.00%	-
NP	-34,939	-22,312	19,650	18,773	3,031	-
YoY %	-56.59%	-213.55%	4.67%	519.37%	-	-
Horiz. %	-1,152.72%	-736.13%	648.30%	619.37%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-33,112	-19,915	17,434	17,157	3,031	-
YoY %	-66.27%	-214.23%	1.61%	466.05%	-	-
Horiz. %	-1,092.44%	-657.04%	575.19%	566.05%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-2.44%	1.36%	5.07%	-
YoY %	-	-	-279.41%	-73.18%	-	-
Horiz. %	-	-	-48.13%	26.82%	100.00%	-
Total Cost	78,261	59,448	35,696	27,037	11,827	60.33%
YoY %	31.65%	66.54%	32.03%	128.60%	-	-
Horiz. %	661.71%	502.65%	301.82%	228.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	89,661	121,600	81,970	46,319	8,460	80.35%
YoY %	-26.27%	48.35%	76.97%	447.51%	-	-
Horiz. %	1,059.82%	1,437.35%	968.91%	547.51%	100.00%	-

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

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	89,661	121,600	81,970	46,319	8,460	80.35%
YoY %	-26.27%	48.35%	76.97%	447.51%	-	-
Horiz. %	1,059.82%	1,437.35%	968.91%	547.51%	100.00%	-
NOSH	133,823	160,000	90,076	82,714	56,400	24.09%
YoY %	-16.36%	77.63%	8.90%	46.66%	-	-
Horiz. %	237.27%	283.69%	159.71%	146.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-80.65%	-60.08%	35.50%	40.98%	20.40%	-
YoY %	-34.24%	-269.24%	-13.37%	100.88%	-	-
Horiz. %	-395.34%	-294.51%	174.02%	200.88%	100.00%	-
ROE	-36.93%	-16.38%	21.27%	37.04%	35.83%	-
YoY %	-125.46%	-177.01%	-42.58%	3.38%	-	-
Horiz. %	-103.07%	-45.72%	59.36%	103.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	32.37	23.21	61.44	55.38	26.34	5.28%
YoY %	39.47%	-62.22%	10.94%	110.25%	-	-
Horiz. %	122.89%	88.12%	233.26%	210.25%	100.00%	-
EPS	-24.74	-12.45	19.35	20.74	5.37	-
YoY %	-98.71%	-164.34%	-6.70%	286.22%	-	-
Horiz. %	-460.71%	-231.84%	360.34%	386.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.67	0.76	0.91	0.56	0.15	45.33%
YoY %	-11.84%	-16.48%	62.50%	273.33%	-	-
Horiz. %	446.67%	506.67%	606.67%	373.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 82,714
RPS	4.68	4.02	5.99	4.95	1.61	30.54%
YoY %	16.42%	-32.89%	21.01%	207.45%	-	-
Horiz. %	290.68%	249.69%	372.05%	307.45%	100.00%	-
EPS	-3.58	-2.15	1.89	1.86	0.33	-
YoY %	-66.51%	-213.76%	1.61%	463.64%	-	-
Horiz. %	-1,084.85%	-651.52%	572.73%	563.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.097	0.1315	0.0886	0.0501	0.0091	80.61%
YoY %	-26.24%	48.42%	76.85%	450.55%	-	-
Horiz. %	1,065.93%	1,445.05%	973.63%	550.55%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	-	-
Price	0.34	0.22	1.90	2.89	0.00	-
P/RPS	1.05	0.95	3.09	5.22	0.00	-
YoY %	10.53%	-69.26%	-40.80%	0.00%	-	-
Horiz. %	20.11%	18.20%	59.20%	100.00%	-	-
P/EPS	-1.37	-1.77	9.82	13.93	0.00	-
YoY %	22.60%	-118.02%	-29.50%	0.00%	-	-
Horiz. %	-9.83%	-12.71%	70.50%	100.00%	-	-
EY	-72.77	-56.58	10.19	7.18	0.00	-
YoY %	-28.61%	-655.25%	41.92%	0.00%	-	-
Horiz. %	-1,013.51%	-788.02%	141.92%	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	0.51	0.29	2.09	5.16	0.00	-
YoY %	75.86%	-86.12%	-59.50%	0.00%	-	-
Horiz. %	9.88%	5.62%	40.50%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	12/08/09	21/08/08	17/08/07	11/08/06	-	-
Price	0.28	0.40	1.14	3.76	0.00	-
P/RPS	0.86	1.72	1.86	6.79	0.00	-
YoY %	-50.00%	-7.53%	-72.61%	0.00%	-	-
Horiz. %	12.67%	25.33%	27.39%	100.00%	-	-
P/EPS	-1.13	-3.21	5.89	18.13	0.00	-
YoY %	64.80%	-154.50%	-67.51%	0.00%	-	-
Horiz. %	-6.23%	-17.71%	32.49%	100.00%	-	-
EY	-88.37	-31.12	16.98	5.52	0.00	-
YoY %	-183.97%	-283.27%	207.61%	0.00%	-	-
Horiz. %	-1,600.91%	-563.77%	307.61%	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	0.42	0.53	1.25	6.71	0.00	-
YoY %	-20.75%	-57.60%	-81.37%	0.00%	-	-
Horiz. %	6.26%	7.90%	18.63%	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