[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2007 [#4]

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Cumulative Result
Revenue	120,938	82,603	43,450	163,657	121,142	81,395	43,014	99.08%
YoY %	46.41%	90.11%	-73.45%	35.10%	48.83%	89.23%	-	-
Horiz. %	281.16%	192.04%	101.01%	380.47%	281.63%	189.23%	100.00%	-
PBT	-595	264	900	41	-635	2,125	2,115	-
YoY %	-325.38%	-70.67%	2,095.12%	106.46%	-129.88%	0.47%	-	-
Horiz. %	-28.13%	12.48%	42.55%	1.94%	-30.02%	100.47%	100.00%	-
Tax	-335	-221	-195	-835	-532	-438	-344	-1.75%
YoY %	-51.58%	-13.33%	76.65%	-56.95%	-21.46%	-27.33%	-	-
Horiz. %	97.38%	64.24%	56.69%	242.73%	154.65%	127.33%	100.00%	-
NP	-930	43	705	-794	-1,167	1,687	1,771	-
YoY %	-2,262.79%	-93.90%	188.79%	31.96%	-169.18%	-4.74%	-	-
Horiz. %	-52.51%	2.43%	39.81%	-44.83%	-65.89%	95.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,464	-611	70	-1,988	-2,155	694	1,141	-
YoY %	-139.61%	-972.86%	103.52%	7.75%	-410.52%	-39.18%	-	-
Horiz. %	-128.31%	-53.55%	6.13%	-174.23%	-188.87%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	83.71%	21.67%	2,036.59%	-	20.61%	16.26%	-
YoY %	-	286.29%	-98.94%	0.00%	-	26.75%	-	-
Horiz. %	-	514.82%	133.27%	12,525.15%	-	126.75%	100.00%	-
Total Cost	121,868	82,560	42,745	164,451	122,309	79,708	41,243	105.78%
YoY %	47.61%	93.15%	-74.01%	34.46%	53.45%	93.26%	-	-
Horiz. %	295.49%	200.18%	103.64%	398.74%	296.56%	193.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,145	45,259	44,187	45,979	45,083	48,219	48,706	-6.33%
YoY %	-2.46%	2.43%	-3.90%	1.99%	-6.50%	-1.00%	-	-
Horiz. %	90.64%	92.92%	90.72%	94.40%	92.56%	99.00%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	44,145	45,259	44,187	45,979	45,083	48,219	48,706	-6.33%
YoY %	-2.46%	2.43%	-3.90%	1.99%	-6.50%	-1.00%	-	-
Horiz. %	90.64%	92.92%	90.72%	94.40%	92.56%	99.00%	100.00%	-
NOSH	45,046	45,259	43,750	45,078	45,083	45,064	45,098	-0.07%
YoY %	-0.47%	3.45%	-2.95%	-0.01%	0.04%	-0.08%	-	-
Horiz. %	99.88%	100.36%	97.01%	99.96%	99.97%	99.92%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	-0.77%	0.05%	1.62%	-0.49%	-0.96%	2.07%	4.12%	-
YoY %	-1,640.00%	-96.91%	430.61%	48.96%	-146.38%	-49.76%	-	-
Horiz. %	-18.69%	1.21%	39.32%	-11.89%	-23.30%	50.24%	100.00%	-
ROE	-3.32%	-1.35%	0.16%	-4.32%	-4.78%	1.44%	2.34%	-
YoY %	-145.93%	-943.75%	103.70%	9.62%	-431.94%	-38.46%	-	-
Horiz. %	-141.88%	-57.69%	6.84%	-184.62%	-204.27%	61.54%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	268.48	182.51	99.31	363.05	268.70	180.62	95.38	99.23%
YoY %	47.10%	83.78%	-72.65%	35.11%	48.77%	89.37%	-	-
Horiz. %	281.48%	191.35%	104.12%	380.64%	281.72%	189.37%	100.00%	-
EPS	-3.25	-1.35	0.16	-4.41	-4.78	1.54	2.53	-
YoY %	-140.74%	-943.75%	103.63%	7.74%	-410.39%	-39.13%	-	-
Horiz. %	-128.46%	-53.36%	6.32%	-174.31%	-188.93%	60.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	1.00	1.01	1.02	1.00	1.07	1.08	-6.26%
YoY %	-2.00%	-0.99%	-0.98%	2.00%	-6.54%	-0.93%	-	-
Horiz. %	90.74%	92.59%	93.52%	94.44%	92.59%	99.07%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 45,161
RPS	13.92	9.51	5.00	18.83	13.94	9.37	4.95	99.10%
YoY %	46.37%	90.20%	-73.45%	35.08%	48.77%	89.29%	-	-
Horiz. %	281.21%	192.12%	101.01%	380.40%	281.62%	189.29%	100.00%	-
EPS	-0.17	-0.07	0.01	-0.23	-0.25	0.08	0.13	-
YoY %	-142.86%	-800.00%	104.35%	8.00%	-412.50%	-38.46%	-	-
Horiz. %	-130.77%	-53.85%	7.69%	-176.92%	-192.31%	61.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0508	0.0521	0.0509	0.0529	0.0519	0.0555	0.0561	-6.39%
YoY %	-2.50%	2.36%	-3.78%	1.93%	-6.49%	-1.07%	-	-
Horiz. %	90.55%	92.87%	90.73%	94.30%	92.51%	98.93%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	0.34	0.43	0.45	0.50	0.72	0.89	0.80	-
P/RPS	0.13	0.24	0.45	0.14	0.27	0.49	0.84	-71.14%
YoY %	-45.83%	-46.67%	221.43%	-48.15%	-44.90%	-41.67%	-	-
Horiz. %	15.48%	28.57%	53.57%	16.67%	32.14%	58.33%	100.00%	-
P/EPS	-10.46	-31.85	281.25	-11.34	-15.06	57.79	31.62	-
YoY %	67.16%	-111.32%	2,580.16%	24.70%	-126.06%	82.76%	-	-
Horiz. %	-33.08%	-100.73%	889.47%	-35.86%	-47.63%	182.76%	100.00%	-
EY	-9.56	-3.14	0.36	-8.82	-6.64	1.73	3.16	-
YoY %	-204.46%	-972.22%	104.08%	-32.83%	-483.82%	-45.25%	-	-
Horiz. %	-302.53%	-99.37%	11.39%	-279.11%	-210.13%	54.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.43	0.45	0.49	0.72	0.83	0.74	-39.26%
YoY %	-18.60%	-4.44%	-8.16%	-31.94%	-13.25%	12.16%	-	-
Horiz. %	47.30%	58.11%	60.81%	66.22%	97.30%	112.16%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	28/07/08	29/04/08	30/01/08	30/10/07	27/07/07	16/04/07	30/01/07	-
Price	0.24	0.37	0.38	0.45	0.72	0.97	0.94	-
P/RPS	0.09	0.20	0.38	0.12	0.27	0.54	0.99	-79.75%
YoY %	-55.00%	-47.37%	216.67%	-55.56%	-50.00%	-45.45%	-	-
Horiz. %	9.09%	20.20%	38.38%	12.12%	27.27%	54.55%	100.00%	-
P/EPS	-7.38	-27.41	237.50	-10.20	-15.06	62.99	37.15	-
YoY %	73.08%	-111.54%	2,428.43%	32.27%	-123.91%	69.56%	-	-
Horiz. %	-19.87%	-73.78%	639.30%	-27.46%	-40.54%	169.56%	100.00%	-
EY	-13.54	-3.65	0.42	-9.80	-6.64	1.59	2.69	-
YoY %	-270.96%	-969.05%	104.29%	-47.59%	-517.61%	-40.89%	-	-
Horiz. %	-503.35%	-135.69%	15.61%	-364.31%	-246.84%	59.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.37	0.38	0.44	0.72	0.91	0.87	-57.59%
YoY %	-35.14%	-2.63%	-13.64%	-38.89%	-20.88%	4.60%	-	-
Horiz. %	27.59%	42.53%	43.68%	50.57%	82.76%	104.60%	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