[CVIEW] YoY TTM Result on 31-May-2002 [#2]

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
TTM Result
Revenue	81,572	87,602	50,310	24,594	49.07%
YoY %	-6.88%	74.12%	104.56%	-	-
Horiz. %	331.67%	356.19%	204.56%	100.00%	-
PBT	9,977	31,525	11,622	12,128	-6.29%
YoY %	-68.35%	171.25%	-4.17%	-	-
Horiz. %	82.26%	259.94%	95.83%	100.00%	-
Tax	-3,597	-9,167	-3,573	-2,809	8.58%
YoY %	60.76%	-156.56%	-27.20%	-	-
Horiz. %	128.05%	326.34%	127.20%	100.00%	-
NP	6,380	22,358	8,049	9,319	-11.85%
YoY %	-71.46%	177.77%	-13.63%	-	-
Horiz. %	68.46%	239.92%	86.37%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	6,380	22,358	8,049	9,319	-11.85%
YoY %	-71.46%	177.77%	-13.63%	-	-
Horiz. %	68.46%	239.92%	86.37%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	36.05%	29.08%	30.74%	23.16%	-
YoY %	23.97%	-5.40%	32.73%	-	-
Horiz. %	155.66%	125.56%	132.73%	100.00%	-
Total Cost	75,192	65,244	42,261	15,275	70.02%
YoY %	15.25%	54.38%	176.67%	-	-
Horiz. %	492.26%	427.13%	276.67%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	158,197	159,903	143,379	100,078	16.47%
YoY %	-1.07%	11.52%	43.27%	-	-
Horiz. %	158.07%	159.78%	143.27%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Dividend
Div	1,998	4,500	2,999	-	-
YoY %	-55.60%	50.05%	0.00%	-	-
Horiz. %	66.62%	150.05%	100.00%	-	-
Div Payout %	31.32%	20.13%	37.27%	-	-
YoY %	55.59%	-45.99%	0.00%	-	-
Horiz. %	84.04%	54.01%	100.00%	-	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Equity
Net Worth	158,197	159,903	143,379	100,078	16.47%
YoY %	-1.07%	11.52%	43.27%	-	-
Horiz. %	158.07%	159.78%	143.27%	100.00%	-
NOSH	100,124	99,939	100,265	100,078	0.01%
YoY %	0.19%	-0.33%	0.19%	-	-
Horiz. %	100.05%	99.86%	100.19%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Ratio Analysis
NP Margin	7.82%	25.52%	16.00%	37.89%	-
YoY %	-69.36%	59.50%	-57.77%	-	-
Horiz. %	20.64%	67.35%	42.23%	100.00%	-
ROE	4.03%	13.98%	5.61%	9.31%	-
YoY %	-71.17%	149.20%	-39.74%	-	-
Horiz. %	43.29%	150.16%	60.26%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Per Share
RPS	81.47	87.66	50.18	24.57	49.06%
YoY %	-7.06%	74.69%	104.23%	-	-
Horiz. %	331.58%	356.78%	204.23%	100.00%	-
EPS	6.37	22.37	8.03	9.31	-11.87%
YoY %	-71.52%	178.58%	-13.75%	-	-
Horiz. %	68.42%	240.28%	86.25%	100.00%	-
DPS	2.00	4.50	3.00	0.00	-
YoY %	-55.56%	50.00%	0.00%	-	-
Horiz. %	66.67%	150.00%	100.00%	-	-
NAPS	1.58	1.60	1.43	1.00	16.45%
YoY %	-1.25%	11.89%	43.00%	-	-
Horiz. %	158.00%	160.00%	143.00%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Adjusted Per Share Value based on latest NOSH - 100,078
RPS	81.57	87.60	50.31	24.59	49.08%
YoY %	-6.88%	74.12%	104.60%	-	-
Horiz. %	331.72%	356.24%	204.60%	100.00%	-
EPS	6.38	22.36	8.05	9.32	-11.85%
YoY %	-71.47%	177.76%	-13.63%	-	-
Horiz. %	68.45%	239.91%	86.37%	100.00%	-
DPS	2.00	4.50	3.00	0.00	-
YoY %	-55.56%	50.00%	0.00%	-	-
Horiz. %	66.67%	150.00%	100.00%	-	-
NAPS	1.582	1.599	1.4338	1.0008	16.47%
YoY %	-1.06%	11.52%	43.27%	-	-
Horiz. %	158.07%	159.77%	143.27%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/05	31/05/04	30/05/03	31/05/02	-
Price	1.45	1.72	0.98	1.25	-
P/RPS	1.78	1.96	1.95	5.09	-29.52%
YoY %	-9.18%	0.51%	-61.69%	-	-
Horiz. %	34.97%	38.51%	38.31%	100.00%	-
P/EPS	22.76	7.69	12.21	13.42	19.23%
YoY %	195.97%	-37.02%	-9.02%	-	-
Horiz. %	169.60%	57.30%	90.98%	100.00%	-
EY	4.39	13.01	8.19	7.45	-16.14%
YoY %	-66.26%	58.85%	9.93%	-	-
Horiz. %	58.93%	174.63%	109.93%	100.00%	-
DY	1.38	2.62	3.06	0.00	-
YoY %	-47.33%	-14.38%	0.00%	-	-
Horiz. %	45.10%	85.62%	100.00%	-	-
P/NAPS	0.92	1.08	0.69	1.25	-9.70%
YoY %	-14.81%	56.52%	-44.80%	-	-
Horiz. %	73.60%	86.40%	55.20%	100.00%	-

	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Announcement Date
Date	26/07/05	16/07/04	23/07/03	-	-
Price	1.47	1.69	1.00	0.00	-
P/RPS	1.80	1.93	1.99	0.00	-
YoY %	-6.74%	-3.02%	0.00%	-	-
Horiz. %	90.45%	96.98%	100.00%	-	-
P/EPS	23.07	7.55	12.46	0.00	-
YoY %	205.56%	-39.41%	0.00%	-	-
Horiz. %	185.15%	60.59%	100.00%	-	-
EY	4.33	13.24	8.03	0.00	-
YoY %	-67.30%	64.88%	0.00%	-	-
Horiz. %	53.92%	164.88%	100.00%	-	-
DY	1.36	2.66	3.00	0.00	-
YoY %	-48.87%	-11.33%	0.00%	-	-
Horiz. %	45.33%	88.67%	100.00%	-	-
P/NAPS	0.93	1.06	0.70	0.00	-
YoY %	-12.26%	51.43%	0.00%	-	-
Horiz. %	132.86%	151.43%	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