[TRC] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	396,333	747,740	583,837	295,994	163,061	235,911	323,866	3.42%
YoY %	-47.00%	28.07%	97.25%	81.52%	-30.88%	-27.16%	-	-
Horiz. %	122.38%	230.88%	180.27%	91.39%	50.35%	72.84%	100.00%	-
PBT	26,184	59,538	49,562	30,285	1,750	-2,032	9,994	17.40%
YoY %	-56.02%	20.13%	63.65%	1,630.57%	186.12%	-120.33%	-	-
Horiz. %	262.00%	595.74%	495.92%	303.03%	17.51%	-20.33%	100.00%	-
Tax	-9,939	-14,877	-13,633	-6,227	-2,723	-205	-3,032	21.86%
YoY %	33.19%	-9.12%	-118.93%	-128.68%	-1,228.29%	93.24%	-	-
Horiz. %	327.80%	490.67%	449.64%	205.38%	89.81%	6.76%	100.00%	-
NP	16,245	44,661	35,929	24,058	-973	-2,237	6,962	15.16%
YoY %	-63.63%	24.30%	49.34%	2,572.56%	56.50%	-132.13%	-	-
Horiz. %	233.34%	641.50%	516.07%	345.56%	-13.98%	-32.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,245	44,661	35,929	24,058	-973	-2,237	6,962	15.16%
YoY %	-63.63%	24.30%	49.34%	2,572.56%	56.50%	-132.13%	-	-
Horiz. %	233.34%	641.50%	516.07%	345.56%	-13.98%	-32.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.96%	24.99%	27.51%	20.56%	155.60%	-	30.34%	-
YoY %	51.90%	-9.16%	33.80%	-86.79%	0.00%	-	-	-
Horiz. %	125.12%	82.37%	90.67%	67.77%	512.85%	-	100.00%	-
Total Cost	380,088	703,079	547,908	271,936	164,034	238,148	316,904	3.07%
YoY %	-45.94%	28.32%	101.48%	65.78%	-31.12%	-24.85%	-	-
Horiz. %	119.94%	221.86%	172.89%	85.81%	51.76%	75.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,784	287,948	232,609	197,303	92,682	124,721	129,043	14.94%
YoY %	3.42%	23.79%	17.89%	112.88%	-25.69%	-3.35%	-	-
Horiz. %	230.76%	223.14%	180.26%	152.90%	71.82%	96.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	7,518	13,604	9,589	-	-	-	-	-
YoY %	-44.74%	41.87%	0.00%	-	-	-	-	-
Horiz. %	78.40%	141.87%	100.00%	-	-	-	-	-
Div Payout %	46.28%	30.46%	26.69%	-	-	-	-	-
YoY %	51.94%	14.13%	0.00%	-	-	-	-	-
Horiz. %	173.40%	114.13%	100.00%	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	297,784	287,948	232,609	197,303	92,682	124,721	129,043	14.94%
YoY %	3.42%	23.79%	17.89%	112.88%	-25.69%	-3.35%	-	-
Horiz. %	230.76%	223.14%	180.26%	152.90%	71.82%	96.65%	100.00%	-
NOSH	189,671	189,439	150,070	131,535	92,682	92,386	92,173	12.77%
YoY %	0.12%	26.23%	14.09%	41.92%	0.32%	0.23%	-	-
Horiz. %	205.78%	205.53%	162.81%	142.70%	100.55%	100.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.10%	5.97%	6.15%	8.13%	-0.60%	-0.95%	2.15%	-
YoY %	-31.32%	-2.93%	-24.35%	1,455.00%	36.84%	-144.19%	-	-
Horiz. %	190.70%	277.67%	286.05%	378.14%	-27.91%	-44.19%	100.00%	-
ROE	5.46%	15.51%	15.45%	12.19%	-1.05%	-1.79%	5.40%	-
YoY %	-64.80%	0.39%	26.74%	1,260.95%	41.34%	-133.15%	-	-
Horiz. %	101.11%	287.22%	286.11%	225.74%	-19.44%	-33.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	208.96	394.71	389.04	225.03	175.93	255.35	351.36	-8.29%
YoY %	-47.06%	1.46%	72.88%	27.91%	-31.10%	-27.33%	-	-
Horiz. %	59.47%	112.34%	110.72%	64.05%	50.07%	72.67%	100.00%	-
EPS	8.56	23.58	23.94	18.29	-1.05	-2.42	7.55	2.11%
YoY %	-63.70%	-1.50%	30.89%	1,841.90%	56.61%	-132.05%	-	-
Horiz. %	113.38%	312.32%	317.09%	242.25%	-13.91%	-32.05%	100.00%	-
DPS	3.97	7.24	6.39	0.00	0.00	0.00	0.00	-
YoY %	-45.17%	13.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.13%	113.30%	100.00%	-	-	-	-	-
NAPS	1.57	1.52	1.55	1.50	1.00	1.35	1.40	1.92%
YoY %	3.29%	-1.94%	3.33%	50.00%	-25.93%	-3.57%	-	-
Horiz. %	112.14%	108.57%	110.71%	107.14%	71.43%	96.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 131,535
RPS	82.48	155.62	121.51	61.60	33.94	49.10	67.40	3.42%
YoY %	-47.00%	28.07%	97.26%	81.50%	-30.88%	-27.15%	-	-
Horiz. %	122.37%	230.89%	180.28%	91.39%	50.36%	72.85%	100.00%	-
EPS	3.38	9.29	7.48	5.01	-0.20	-0.47	1.45	15.14%
YoY %	-63.62%	24.20%	49.30%	2,605.00%	57.45%	-132.41%	-	-
Horiz. %	233.10%	640.69%	515.86%	345.52%	-13.79%	-32.41%	100.00%	-
DPS	1.56	2.83	2.00	0.00	0.00	0.00	0.00	-
YoY %	-44.88%	41.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.00%	141.50%	100.00%	-	-	-	-	-
NAPS	0.6197	0.5993	0.4841	0.4106	0.1929	0.2596	0.2686	14.94%
YoY %	3.40%	23.80%	17.90%	112.86%	-25.69%	-3.35%	-	-
Horiz. %	230.71%	223.12%	180.23%	152.87%	71.82%	96.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.48	0.53	0.67	0.68	0.48	0.62	0.68	-
P/RPS	0.23	0.13	0.17	0.30	0.27	0.24	0.19	3.23%
YoY %	76.92%	-23.53%	-43.33%	11.11%	12.50%	26.32%	-	-
Horiz. %	121.05%	68.42%	89.47%	157.89%	142.11%	126.32%	100.00%	-
P/EPS	5.60	2.25	2.80	3.72	-45.72	-25.61	9.00	-7.59%
YoY %	148.89%	-19.64%	-24.73%	108.14%	-78.52%	-384.56%	-	-
Horiz. %	62.22%	25.00%	31.11%	41.33%	-508.00%	-284.56%	100.00%	-
EY	17.84	44.48	35.73	26.90	-2.19	-3.91	11.11	8.20%
YoY %	-59.89%	24.49%	32.83%	1,328.31%	43.99%	-135.19%	-	-
Horiz. %	160.58%	400.36%	321.60%	242.12%	-19.71%	-35.19%	100.00%	-
DY	8.27	13.66	9.54	0.00	0.00	0.00	0.00	-
YoY %	-39.46%	43.19%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.69%	143.19%	100.00%	-	-	-	-	-
P/NAPS	0.31	0.35	0.43	0.45	0.48	0.46	0.49	-7.34%
YoY %	-11.43%	-18.60%	-4.44%	-6.25%	4.35%	-6.12%	-	-
Horiz. %	63.27%	71.43%	87.76%	91.84%	97.96%	93.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	27/08/09	28/08/08	23/08/07	29/08/06	30/08/05	30/08/04	-
Price	0.42	0.60	0.56	0.72	0.47	0.62	0.73	-
P/RPS	0.20	0.15	0.14	0.32	0.27	0.24	0.21	-0.80%
YoY %	33.33%	7.14%	-56.25%	18.52%	12.50%	14.29%	-	-
Horiz. %	95.24%	71.43%	66.67%	152.38%	128.57%	114.29%	100.00%	-
P/EPS	4.90	2.55	2.34	3.94	-44.77	-25.61	9.66	-10.69%
YoY %	92.16%	8.97%	-40.61%	108.80%	-74.81%	-365.11%	-	-
Horiz. %	50.72%	26.40%	24.22%	40.79%	-463.46%	-265.11%	100.00%	-
EY	20.39	39.29	42.75	25.40	-2.23	-3.91	10.35	11.95%
YoY %	-48.10%	-8.09%	68.31%	1,239.01%	42.97%	-137.78%	-	-
Horiz. %	197.00%	379.61%	413.04%	245.41%	-21.55%	-37.78%	100.00%	-
DY	9.45	12.07	11.41	0.00	0.00	0.00	0.00	-
YoY %	-21.71%	5.78%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.82%	105.78%	100.00%	-	-	-	-	-
P/NAPS	0.27	0.39	0.36	0.48	0.47	0.46	0.52	-10.34%
YoY %	-30.77%	8.33%	-25.00%	2.13%	2.17%	-11.54%	-	-
Horiz. %	51.92%	75.00%	69.23%	92.31%	90.38%	88.46%	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