[QUALITY] QoQ TTM Result on 30-Apr-2008 [#1]

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
TTM Result
Revenue	106,510	113,208	110,389	106,171	109,645	124,774	135,762	-14.87%
YoY %	-5.92%	2.55%	3.97%	-3.17%	-12.13%	-8.09%	-	-
Horiz. %	78.45%	83.39%	81.31%	78.20%	80.76%	91.91%	100.00%	-
PBT	-3,801	2,141	3,050	604	966	13,617	13,678	-
YoY %	-277.53%	-29.80%	404.97%	-37.47%	-92.91%	-0.45%	-	-
Horiz. %	-27.79%	15.65%	22.30%	4.42%	7.06%	99.55%	100.00%	-
Tax	197	-1,491	-1,250	-844	-634	-2,121	-2,565	-
YoY %	113.21%	-19.28%	-48.10%	-33.12%	70.11%	17.31%	-	-
Horiz. %	-7.68%	58.13%	48.73%	32.90%	24.72%	82.69%	100.00%	-
NP	-3,604	650	1,800	-240	332	11,496	11,113	-
YoY %	-654.46%	-63.89%	850.00%	-172.29%	-97.11%	3.45%	-	-
Horiz. %	-32.43%	5.85%	16.20%	-2.16%	2.99%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,621	896	1,972	-24	560	11,461	11,064	-
YoY %	-504.13%	-54.56%	8,316.67%	-104.29%	-95.11%	3.59%	-	-
Horiz. %	-32.73%	8.10%	17.82%	-0.22%	5.06%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.64%	40.98%	139.74%	65.63%	15.58%	18.75%	-
YoY %	-	69.94%	-70.67%	112.92%	321.25%	-16.91%	-	-
Horiz. %	-	371.41%	218.56%	745.28%	350.03%	83.09%	100.00%	-
Total Cost	110,114	112,558	108,589	106,411	109,313	113,278	124,649	-7.89%
YoY %	-2.17%	3.66%	2.05%	-2.65%	-3.50%	-9.12%	-	-
Horiz. %	88.34%	90.30%	87.12%	85.37%	87.70%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,368	147,248	148,858	145,175	146,093	148,024	139,720	1.25%
YoY %	-3.31%	-1.08%	2.54%	-0.63%	-1.30%	5.94%	-	-
Horiz. %	101.90%	105.39%	106.54%	103.90%	104.56%	105.94%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	142,368	147,248	148,858	145,175	146,093	148,024	139,720	1.25%
YoY %	-3.31%	-1.08%	2.54%	-0.63%	-1.30%	5.94%	-	-
Horiz. %	101.90%	105.39%	106.54%	103.90%	104.56%	105.94%	100.00%	-
NOSH	57,873	57,972	58,837	58,070	57,744	58,048	55,444	2.88%
YoY %	-0.17%	-1.47%	1.32%	0.56%	-0.52%	4.70%	-	-
Horiz. %	104.38%	104.56%	106.12%	104.74%	104.15%	104.70%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	-3.38%	0.57%	1.63%	-0.23%	0.30%	9.21%	8.19%	-
YoY %	-692.98%	-65.03%	808.70%	-176.67%	-96.74%	12.45%	-	-
Horiz. %	-41.27%	6.96%	19.90%	-2.81%	3.66%	112.45%	100.00%	-
ROE	-2.54%	0.61%	1.32%	-0.02%	0.38%	7.74%	7.92%	-
YoY %	-516.39%	-53.79%	6,700.00%	-105.26%	-95.09%	-2.27%	-	-
Horiz. %	-32.07%	7.70%	16.67%	-0.25%	4.80%	97.73%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	184.04	195.28	187.62	182.83	189.88	214.95	244.86	-17.26%
YoY %	-5.76%	4.08%	2.62%	-3.71%	-11.66%	-12.22%	-	-
Horiz. %	75.16%	79.75%	76.62%	74.67%	77.55%	87.78%	100.00%	-
EPS	-6.26	1.55	3.35	-0.04	0.97	19.74	19.96	-
YoY %	-503.87%	-53.73%	8,475.00%	-104.12%	-95.09%	-1.10%	-	-
Horiz. %	-31.36%	7.77%	16.78%	-0.20%	4.86%	98.90%	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	2.46	2.54	2.53	2.50	2.53	2.55	2.52	-1.58%
YoY %	-3.15%	0.40%	1.20%	-1.19%	-0.78%	1.19%	-	-
Horiz. %	97.62%	100.79%	100.40%	99.21%	100.40%	101.19%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 58,070
RPS	183.82	195.38	190.52	183.24	189.23	215.34	234.31	-14.87%
YoY %	-5.92%	2.55%	3.97%	-3.17%	-12.13%	-8.10%	-	-
Horiz. %	78.45%	83.39%	81.31%	78.20%	80.76%	91.90%	100.00%	-
EPS	-6.25	1.55	3.40	-0.04	0.97	19.78	19.09	-
YoY %	-503.23%	-54.41%	8,600.00%	-104.12%	-95.10%	3.61%	-	-
Horiz. %	-32.74%	8.12%	17.81%	-0.21%	5.08%	103.61%	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	2.4571	2.5413	2.5691	2.5055	2.5214	2.5547	2.4114	1.25%
YoY %	-3.31%	-1.08%	2.54%	-0.63%	-1.30%	5.94%	-	-
Horiz. %	101.90%	105.39%	106.54%	103.90%	104.56%	105.94%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	1.20	1.15	1.38	1.39	1.31	1.34	1.36	-
P/RPS	0.65	0.59	0.74	0.76	0.69	0.62	0.56	10.39%
YoY %	10.17%	-20.27%	-2.63%	10.14%	11.29%	10.71%	-	-
Horiz. %	116.07%	105.36%	132.14%	135.71%	123.21%	110.71%	100.00%	-
P/EPS	-19.18	74.41	41.17	-3,363.23	135.08	6.79	6.82	-
YoY %	-125.78%	80.74%	101.22%	-2,589.81%	1,889.40%	-0.44%	-	-
Horiz. %	-281.23%	1,091.06%	603.67%	-49,314.22%	1,980.65%	99.56%	100.00%	-
EY	-5.21	1.34	2.43	-0.03	0.74	14.73	14.67	-
YoY %	-488.81%	-44.86%	8,200.00%	-104.05%	-94.98%	0.41%	-	-
Horiz. %	-35.51%	9.13%	16.56%	-0.20%	5.04%	100.41%	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	0.49	0.45	0.55	0.56	0.52	0.53	0.54	-6.24%
YoY %	8.89%	-18.18%	-1.79%	7.69%	-1.89%	-1.85%	-	-
Horiz. %	90.74%	83.33%	101.85%	103.70%	96.30%	98.15%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	30/03/09	30/12/08	29/09/08	30/06/08	31/03/08	27/12/07	04/10/07	-
Price	1.15	1.09	1.30	1.19	1.30	1.40	1.37	-
P/RPS	0.62	0.56	0.69	0.65	0.68	0.65	0.56	6.98%
YoY %	10.71%	-18.84%	6.15%	-4.41%	4.62%	16.07%	-	-
Horiz. %	110.71%	100.00%	123.21%	116.07%	121.43%	116.07%	100.00%	-
P/EPS	-18.38	70.52	38.79	-2,879.31	134.05	7.09	6.87	-
YoY %	-126.06%	81.80%	101.35%	-2,247.94%	1,790.69%	3.20%	-	-
Horiz. %	-267.54%	1,026.49%	564.63%	-41,911.35%	1,951.24%	103.20%	100.00%	-
EY	-5.44	1.42	2.58	-0.03	0.75	14.10	14.57	-
YoY %	-483.10%	-44.96%	8,700.00%	-104.00%	-94.68%	-3.23%	-	-
Horiz. %	-37.34%	9.75%	17.71%	-0.21%	5.15%	96.77%	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	0.47	0.43	0.51	0.48	0.51	0.55	0.54	-8.80%
YoY %	9.30%	-15.69%	6.25%	-5.88%	-7.27%	1.85%	-	-
Horiz. %	87.04%	79.63%	94.44%	88.89%	94.44%	101.85%	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