[MTOUCHE] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	42,993	35,457	53,943	52,336	21,891	18.36%
YoY %	21.25%	-34.27%	3.07%	139.08%	-	-
Horiz. %	196.40%	161.97%	246.42%	239.08%	100.00%	-
PBT	-34,969	-23,313	10,937	25,362	6,188	-
YoY %	-50.00%	-313.16%	-56.88%	309.86%	-	-
Horiz. %	-565.11%	-376.75%	176.75%	409.86%	100.00%	-
Tax	207	795	292	-378	-44	-
YoY %	-73.96%	172.26%	177.25%	-759.09%	-	-
Horiz. %	-470.45%	-1,806.82%	-663.64%	859.09%	100.00%	-
NP	-34,762	-22,518	11,229	24,984	6,144	-
YoY %	-54.37%	-300.53%	-55.06%	306.64%	-	-
Horiz. %	-565.79%	-366.50%	182.76%	406.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-33,155	-20,020	9,135	23,365	6,144	-
YoY %	-65.61%	-319.16%	-60.90%	280.29%	-	-
Horiz. %	-539.63%	-325.85%	148.68%	380.29%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-2.67%	1.49%	0.71%	-
YoY %	-	-	-279.19%	109.86%	-	-
Horiz. %	-	-	-376.06%	209.86%	100.00%	-
Total Cost	77,755	57,975	42,714	27,352	15,747	49.02%
YoY %	34.12%	35.73%	56.16%	73.70%	-	-
Horiz. %	493.78%	368.17%	271.25%	173.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	93,826	102,179	84,547	72,496	20,234	46.70%
YoY %	-8.17%	20.85%	16.62%	258.29%	-	-
Horiz. %	463.70%	504.99%	417.85%	358.29%	100.00%	-

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

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	93,826	102,179	84,547	72,496	20,234	46.70%
YoY %	-8.17%	20.85%	16.62%	258.29%	-	-
Horiz. %	463.70%	504.99%	417.85%	358.29%	100.00%	-
NOSH	128,529	131,000	92,909	86,305	77,825	13.35%
YoY %	-1.89%	41.00%	7.65%	10.90%	-	-
Horiz. %	165.15%	168.33%	119.38%	110.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	-80.86%	-63.51%	20.82%	47.74%	28.07%	-
YoY %	-27.32%	-405.04%	-56.39%	70.07%	-	-
Horiz. %	-288.07%	-226.26%	74.17%	170.07%	100.00%	-
ROE	-35.34%	-19.59%	10.80%	32.23%	30.36%	-
YoY %	-80.40%	-281.39%	-66.49%	6.16%	-	-
Horiz. %	-116.40%	-64.53%	35.57%	106.16%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	33.45	27.07	58.06	60.64	28.13	4.42%
YoY %	23.57%	-53.38%	-4.25%	115.57%	-	-
Horiz. %	118.91%	96.23%	206.40%	215.57%	100.00%	-
EPS	-25.80	-15.28	9.83	27.07	7.89	-
YoY %	-68.85%	-255.44%	-63.69%	243.09%	-	-
Horiz. %	-327.00%	-193.66%	124.59%	343.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.73	0.78	0.91	0.84	0.26	29.42%
YoY %	-6.41%	-14.29%	8.33%	223.08%	-	-
Horiz. %	280.77%	300.00%	350.00%	323.08%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 86,305
RPS	4.65	3.83	5.83	5.66	2.37	18.33%
YoY %	21.41%	-34.31%	3.00%	138.82%	-	-
Horiz. %	196.20%	161.60%	245.99%	238.82%	100.00%	-
EPS	-3.59	-2.17	0.99	2.53	0.66	-
YoY %	-65.44%	-319.19%	-60.87%	283.33%	-	-
Horiz. %	-543.94%	-328.79%	150.00%	383.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1015	0.1105	0.0914	0.0784	0.0219	46.68%
YoY %	-8.14%	20.90%	16.58%	257.99%	-	-
Horiz. %	463.47%	504.57%	417.35%	357.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.23	0.26	1.15	3.88	1.89	-
P/RPS	0.69	0.96	1.98	6.40	6.72	-43.37%
YoY %	-28.12%	-51.52%	-69.06%	-4.76%	-	-
Horiz. %	10.27%	14.29%	29.46%	95.24%	100.00%	-
P/EPS	-0.89	-1.70	11.70	14.33	23.94	-
YoY %	47.65%	-114.53%	-18.35%	-40.14%	-	-
Horiz. %	-3.72%	-7.10%	48.87%	59.86%	100.00%	-
EY	-112.16	-58.78	8.55	6.98	4.18	-
YoY %	-90.81%	-787.49%	22.49%	66.99%	-	-
Horiz. %	-2,683.25%	-1,406.22%	204.55%	166.99%	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	0.32	0.33	1.26	4.62	7.27	-54.17%
YoY %	-3.03%	-73.81%	-72.73%	-36.45%	-	-
Horiz. %	4.40%	4.54%	17.33%	63.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	09/11/09	17/11/08	16/11/07	17/11/06	-	-
Price	0.38	0.25	0.93	4.16	0.00	-
P/RPS	1.14	0.92	1.60	6.86	0.00	-
YoY %	23.91%	-42.50%	-76.68%	0.00%	-	-
Horiz. %	16.62%	13.41%	23.32%	100.00%	-	-
P/EPS	-1.47	-1.64	9.46	15.37	0.00	-
YoY %	10.37%	-117.34%	-38.45%	0.00%	-	-
Horiz. %	-9.56%	-10.67%	61.55%	100.00%	-	-
EY	-67.88	-61.13	10.57	6.51	0.00	-
YoY %	-11.04%	-678.33%	62.37%	0.00%	-	-
Horiz. %	-1,042.70%	-939.02%	162.37%	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	0.52	0.32	1.02	4.95	0.00	-
YoY %	62.50%	-68.63%	-79.39%	0.00%	-	-
Horiz. %	10.51%	6.46%	20.61%	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