[SUPER] YoY TTM Result on 31-Mar-2001 [#4]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	97,540	78,253	74,547	81,803	52,339	16.82%
YoY %	24.65%	4.97%	-8.87%	56.29%	-	-
Horiz. %	186.36%	149.51%	142.43%	156.29%	100.00%	-
PBT	-391	-943	3,069	8,943	2,991	-
YoY %	58.54%	-130.73%	-65.68%	199.00%	-	-
Horiz. %	-13.07%	-31.53%	102.61%	299.00%	100.00%	-
Tax	-1,720	-960	-1,947	-2,302	-1,111	11.53%
YoY %	-79.17%	50.69%	15.42%	-107.20%	-	-
Horiz. %	154.82%	86.41%	175.25%	207.20%	100.00%	-
NP	-2,111	-1,903	1,122	6,641	1,880	-
YoY %	-10.93%	-269.61%	-83.10%	253.24%	-	-
Horiz. %	-112.29%	-101.22%	59.68%	353.24%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-2,111	-1,903	1,122	6,641	1,880	-
YoY %	-10.93%	-269.61%	-83.10%	253.24%	-	-
Horiz. %	-112.29%	-101.22%	59.68%	353.24%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	63.44%	25.74%	37.14%	-
YoY %	-	-	146.46%	-30.69%	-	-
Horiz. %	-	-	170.81%	69.31%	100.00%	-
Total Cost	99,651	80,156	73,425	75,162	50,459	18.53%
YoY %	24.32%	9.17%	-2.31%	48.96%	-	-
Horiz. %	197.49%	158.85%	145.51%	148.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	35,000	43,824	45,660	44,440	37,894	-1.96%
YoY %	-20.14%	-4.02%	2.75%	17.27%	-	-
Horiz. %	92.36%	115.65%	120.49%	117.27%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	35,000	43,824	45,660	44,440	37,894	-1.96%
YoY %	-20.14%	-4.02%	2.75%	17.27%	-	-
Horiz. %	92.36%	115.65%	120.49%	117.27%	100.00%	-
NOSH	31,250	19,920	19,939	19,928	19,944	11.87%
YoY %	56.88%	-0.10%	0.06%	-0.08%	-	-
Horiz. %	156.69%	99.88%	99.97%	99.92%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-2.16%	-2.43%	1.51%	8.12%	3.59%	-
YoY %	11.11%	-260.93%	-81.40%	126.18%	-	-
Horiz. %	-60.17%	-67.69%	42.06%	226.18%	100.00%	-
ROE	-6.03%	-4.34%	2.46%	14.94%	4.96%	-
YoY %	-38.94%	-276.42%	-83.53%	201.21%	-	-
Horiz. %	-121.57%	-87.50%	49.60%	301.21%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	312.13	392.83	373.87	410.48	262.42	4.42%
YoY %	-20.54%	5.07%	-8.92%	56.42%	-	-
Horiz. %	118.94%	149.70%	142.47%	156.42%	100.00%	-
EPS	-6.76	-9.55	5.63	33.32	9.43	-
YoY %	29.21%	-269.63%	-83.10%	253.34%	-	-
Horiz. %	-71.69%	-101.27%	59.70%	353.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.12	2.20	2.29	2.23	1.90	-12.36%
YoY %	-49.09%	-3.93%	2.69%	17.37%	-	-
Horiz. %	58.95%	115.79%	120.53%	117.37%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,928
RPS	233.96	187.70	178.81	196.21	125.54	16.82%
YoY %	24.65%	4.97%	-8.87%	56.29%	-	-
Horiz. %	186.36%	149.51%	142.43%	156.29%	100.00%	-
EPS	-5.06	-4.56	2.69	15.93	4.51	-
YoY %	-10.96%	-269.52%	-83.11%	253.22%	-	-
Horiz. %	-112.20%	-101.11%	59.65%	353.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8395	1.0512	1.0952	1.066	0.9089	-1.96%
YoY %	-20.14%	-4.02%	2.74%	17.28%	-	-
Horiz. %	92.36%	115.66%	120.50%	117.28%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.98	1.38	2.29	1.37	3.20	-
P/RPS	0.31	0.35	0.61	0.33	1.22	-28.98%
YoY %	-11.43%	-42.62%	84.85%	-72.95%	-	-
Horiz. %	25.41%	28.69%	50.00%	27.05%	100.00%	-
P/EPS	-14.51	-14.45	40.70	4.11	33.95	-
YoY %	-0.42%	-135.50%	890.27%	-87.89%	-	-
Horiz. %	-42.74%	-42.56%	119.88%	12.11%	100.00%	-
EY	-6.89	-6.92	2.46	24.32	2.95	-
YoY %	0.43%	-381.30%	-89.88%	724.41%	-	-
Horiz. %	-233.56%	-234.58%	83.39%	824.41%	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	0.88	0.63	1.00	0.61	1.68	-14.91%
YoY %	39.68%	-37.00%	63.93%	-63.69%	-	-
Horiz. %	52.38%	37.50%	59.52%	36.31%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	30/05/03	29/05/02	30/05/01	-	-
Price	0.72	1.37	2.25	1.45	0.00	-
P/RPS	0.23	0.35	0.60	0.35	0.00	-
YoY %	-34.29%	-41.67%	71.43%	0.00%	-	-
Horiz. %	65.71%	100.00%	171.43%	100.00%	-	-
P/EPS	-10.66	-14.34	39.99	4.35	0.00	-
YoY %	25.66%	-135.86%	819.31%	0.00%	-	-
Horiz. %	-245.06%	-329.66%	919.31%	100.00%	-	-
EY	-9.38	-6.97	2.50	22.98	0.00	-
YoY %	-34.58%	-378.80%	-89.12%	0.00%	-	-
Horiz. %	-40.82%	-30.33%	10.88%	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	0.64	0.62	0.98	0.65	0.00	-
YoY %	3.23%	-36.73%	50.77%	0.00%	-	-
Horiz. %	98.46%	95.38%	150.77%	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