[P&O] QoQ TTM Result on 30-Sep-2007 [#4]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	312,446	294,062	262,649	256,872	255,912	256,156	259,292	13.25%
YoY %	6.25%	11.96%	2.25%	0.38%	-0.10%	-1.21%	-	-
Horiz. %	120.50%	113.41%	101.29%	99.07%	98.70%	98.79%	100.00%	-
PBT	-47,226	-24,524	-7,951	10,791	11,351	3,402	4,587	-
YoY %	-92.57%	-208.44%	-173.68%	-4.93%	233.66%	-25.83%	-	-
Horiz. %	-1,029.56%	-534.64%	-173.34%	235.25%	247.46%	74.17%	100.00%	-
Tax	4,584	-1,105	-2,879	-7,555	-9,181	-5,572	-7,939	-
YoY %	514.84%	61.62%	61.89%	17.71%	-64.77%	29.81%	-	-
Horiz. %	-57.74%	13.92%	36.26%	95.16%	115.64%	70.19%	100.00%	-
NP	-42,642	-25,629	-10,830	3,236	2,170	-2,170	-3,352	445.79%
YoY %	-66.38%	-136.65%	-434.67%	49.12%	200.00%	35.26%	-	-
Horiz. %	1,272.14%	764.59%	323.09%	-96.54%	-64.74%	64.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-42,642	-25,629	-10,830	3,236	2,170	-2,170	-3,352	445.79%
YoY %	-66.38%	-136.65%	-434.67%	49.12%	200.00%	35.26%	-	-
Horiz. %	1,272.14%	764.59%	323.09%	-96.54%	-64.74%	64.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	70.01%	80.88%	163.79%	173.08%	-
YoY %	-	-	-	-13.44%	-50.62%	-5.37%	-	-
Horiz. %	-	-	-	40.45%	46.73%	94.63%	100.00%	-
Total Cost	355,088	319,691	273,479	253,636	253,742	258,326	262,644	22.29%
YoY %	11.07%	16.90%	7.82%	-0.04%	-1.77%	-1.64%	-	-
Horiz. %	135.20%	121.72%	104.13%	96.57%	96.61%	98.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,465	162,987	177,643	183,033	198,014	199,268	200,713	-17.49%
YoY %	-7.68%	-8.25%	-2.94%	-7.57%	-0.63%	-0.72%	-	-
Horiz. %	74.97%	81.20%	88.51%	91.19%	98.66%	99.28%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	3,967	7,917	11,871	11,871	13,635	13,576	9,622	-44.63%
YoY %	-49.89%	-33.31%	0.00%	-12.94%	0.43%	41.09%	-	-
Horiz. %	41.23%	82.28%	123.37%	123.37%	141.71%	141.09%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	366.84%	628.34%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	-41.62%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	58.38%	100.00%	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	150,465	162,987	177,643	183,033	198,014	199,268	200,713	-17.49%
YoY %	-7.68%	-8.25%	-2.94%	-7.57%	-0.63%	-0.72%	-	-
Horiz. %	74.97%	81.20%	88.51%	91.19%	98.66%	99.28%	100.00%	-
NOSH	106,713	107,939	105,740	105,799	105,327	105,433	102,929	2.43%
YoY %	-1.14%	2.08%	-0.06%	0.45%	-0.10%	2.43%	-	-
Horiz. %	103.68%	104.87%	102.73%	102.79%	102.33%	102.43%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	-13.65%	-8.72%	-4.12%	1.26%	0.85%	-0.85%	-1.29%	-
YoY %	-56.54%	-111.65%	-426.98%	48.24%	200.00%	34.11%	-	-
Horiz. %	1,058.14%	675.97%	319.38%	-97.67%	-65.89%	65.89%	100.00%	-
ROE	-28.34%	-15.72%	-6.10%	1.77%	1.10%	-1.09%	-1.67%	-
YoY %	-80.28%	-157.70%	-444.63%	60.91%	200.92%	34.73%	-	-
Horiz. %	1,697.01%	941.32%	365.27%	-105.99%	-65.87%	65.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	292.79	272.43	248.39	242.79	242.97	242.96	251.91	10.55%
YoY %	7.47%	9.68%	2.31%	-0.07%	0.00%	-3.55%	-	-
Horiz. %	116.23%	108.15%	98.60%	96.38%	96.45%	96.45%	100.00%	-
EPS	-39.96	-23.74	-10.24	3.06	2.06	-2.06	-3.26	432.43%
YoY %	-68.32%	-131.84%	-434.64%	48.54%	200.00%	36.81%	-	-
Horiz. %	1,225.77%	728.22%	314.11%	-93.87%	-63.19%	63.19%	100.00%	-
DPS	3.75	7.33	11.25	11.22	12.95	12.88	9.25	-45.25%
YoY %	-48.84%	-34.84%	0.27%	-13.36%	0.54%	39.24%	-	-
Horiz. %	40.54%	79.24%	121.62%	121.30%	140.00%	139.24%	100.00%	-
NAPS	1.41	1.51	1.68	1.73	1.88	1.89	1.95	-19.45%
YoY %	-6.62%	-10.12%	-2.89%	-7.98%	-0.53%	-3.08%	-	-
Horiz. %	72.31%	77.44%	86.15%	88.72%	96.41%	96.92%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 105,799
RPS	105.50	99.30	88.69	86.74	86.41	86.50	87.55	13.25%
YoY %	6.24%	11.96%	2.25%	0.38%	-0.10%	-1.20%	-	-
Horiz. %	120.50%	113.42%	101.30%	99.07%	98.70%	98.80%	100.00%	-
EPS	-14.40	-8.65	-3.66	1.09	0.73	-0.73	-1.13	446.42%
YoY %	-66.47%	-136.34%	-435.78%	49.32%	200.00%	35.40%	-	-
Horiz. %	1,274.34%	765.49%	323.89%	-96.46%	-64.60%	64.60%	100.00%	-
DPS	1.34	2.67	4.01	4.01	4.60	4.58	3.25	-44.63%
YoY %	-49.81%	-33.42%	0.00%	-12.83%	0.44%	40.92%	-	-
Horiz. %	41.23%	82.15%	123.38%	123.38%	141.54%	140.92%	100.00%	-
NAPS	0.5081	0.5504	0.5998	0.618	0.6686	0.6729	0.6777	-17.48%
YoY %	-7.69%	-8.24%	-2.94%	-7.57%	-0.64%	-0.71%	-	-
Horiz. %	74.97%	81.22%	88.51%	91.19%	98.66%	99.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.68	0.71	0.75	0.71	0.79	0.83	0.80	-
P/RPS	0.23	0.26	0.30	0.29	0.33	0.34	0.32	-19.77%
YoY %	-11.54%	-13.33%	3.45%	-12.12%	-2.94%	6.25%	-	-
Horiz. %	71.88%	81.25%	93.75%	90.62%	103.12%	106.25%	100.00%	-
P/EPS	-1.70	-2.99	-7.32	23.21	38.34	-40.33	-24.57	-83.17%
YoY %	43.14%	59.15%	-131.54%	-39.46%	195.07%	-64.14%	-	-
Horiz. %	6.92%	12.17%	29.79%	-94.46%	-156.04%	164.14%	100.00%	-
EY	-58.76	-33.44	-13.66	4.31	2.61	-2.48	-4.07	493.87%
YoY %	-75.72%	-144.80%	-416.94%	65.13%	205.24%	39.07%	-	-
Horiz. %	1,443.73%	821.62%	335.63%	-105.90%	-64.13%	60.93%	100.00%	-
DY	5.51	10.33	15.00	15.80	16.39	15.51	11.56	-39.00%
YoY %	-46.66%	-31.13%	-5.06%	-3.60%	5.67%	34.17%	-	-
Horiz. %	47.66%	89.36%	129.76%	136.68%	141.78%	134.17%	100.00%	-
P/NAPS	0.48	0.47	0.45	0.41	0.42	0.44	0.41	11.09%
YoY %	2.13%	4.44%	9.76%	-2.38%	-4.55%	7.32%	-	-
Horiz. %	117.07%	114.63%	109.76%	100.00%	102.44%	107.32%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	23/05/08	21/02/08	29/11/07	27/08/07	28/05/07	28/02/07	-
Price	0.62	0.72	0.73	0.72	0.68	0.80	0.83	-
P/RPS	0.21	0.26	0.29	0.30	0.28	0.33	0.33	-26.03%
YoY %	-19.23%	-10.34%	-3.33%	7.14%	-15.15%	0.00%	-	-
Horiz. %	63.64%	78.79%	87.88%	90.91%	84.85%	100.00%	100.00%	-
P/EPS	-1.55	-3.03	-7.13	23.54	33.01	-38.87	-25.49	-84.56%
YoY %	48.84%	57.50%	-130.29%	-28.69%	184.92%	-52.49%	-	-
Horiz. %	6.08%	11.89%	27.97%	-92.35%	-129.50%	152.49%	100.00%	-
EY	-64.45	-32.98	-14.03	4.25	3.03	-2.57	-3.92	547.68%
YoY %	-95.42%	-135.07%	-430.12%	40.26%	217.90%	34.44%	-	-
Horiz. %	1,644.13%	841.33%	357.91%	-108.42%	-77.30%	65.56%	100.00%	-
DY	6.05	10.19	15.41	15.58	19.04	16.10	11.14	-33.45%
YoY %	-40.63%	-33.87%	-1.09%	-18.17%	18.26%	44.52%	-	-
Horiz. %	54.31%	91.47%	138.33%	139.86%	170.92%	144.52%	100.00%	-
P/NAPS	0.44	0.48	0.43	0.42	0.36	0.42	0.43	1.54%
YoY %	-8.33%	11.63%	2.38%	16.67%	-14.29%	-2.33%	-	-
Horiz. %	102.33%	111.63%	100.00%	97.67%	83.72%	97.67%	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