[SDRED] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	395,580	249,908	194,704	255,104	266,592	105,624	117,240	22.45%
YoY %	58.29%	28.35%	-23.68%	-4.31%	152.40%	-9.91%	-	-
Horiz. %	337.41%	213.16%	166.07%	217.59%	227.39%	90.09%	100.00%	-
PBT	60,592	34,528	20,760	41,136	38,936	15,868	23,912	16.75%
YoY %	75.49%	66.32%	-49.53%	5.65%	145.37%	-33.64%	-	-
Horiz. %	253.40%	144.40%	86.82%	172.03%	162.83%	66.36%	100.00%	-
Tax	-20,172	-11,752	-9,996	-13,000	-4,256	-6,752	-8,664	15.11%
YoY %	-71.65%	-17.57%	23.11%	-205.45%	36.97%	22.07%	-	-
Horiz. %	232.83%	135.64%	115.37%	150.05%	49.12%	77.93%	100.00%	-
NP	40,420	22,776	10,764	28,136	34,680	9,116	15,248	17.63%
YoY %	77.47%	111.59%	-61.74%	-18.87%	280.43%	-40.22%	-	-
Horiz. %	265.08%	149.37%	70.59%	184.52%	227.44%	59.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,420	22,776	10,764	28,136	34,680	9,116	15,248	17.63%
YoY %	77.47%	111.59%	-61.74%	-18.87%	280.43%	-40.22%	-	-
Horiz. %	265.08%	149.37%	70.59%	184.52%	227.44%	59.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.29%	34.04%	48.15%	31.60%	10.93%	42.55%	36.23%	-
YoY %	-2.20%	-29.30%	52.37%	189.11%	-74.31%	17.44%	-	-
Horiz. %	91.89%	93.96%	132.90%	87.22%	30.17%	117.44%	100.00%	-
Total Cost	355,160	227,132	183,940	226,968	231,912	96,508	101,992	23.10%
YoY %	56.37%	23.48%	-18.96%	-2.13%	140.30%	-5.38%	-	-
Horiz. %	348.22%	222.70%	180.35%	222.54%	227.38%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	582,806	509,273	500,440	491,058	39,518,970	368,510	381,799	7.30%
YoY %	14.44%	1.77%	1.91%	-98.76%	10,623.99%	-3.48%	-	-
Horiz. %	152.65%	133.39%	131.07%	128.62%	10,350.73%	96.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	582,806	509,273	500,440	491,058	39,518,970	368,510	381,799	7.30%
YoY %	14.44%	1.77%	1.91%	-98.76%	10,623.99%	-3.48%	-	-
Horiz. %	152.65%	133.39%	131.07%	128.62%	10,350.73%	96.52%	100.00%	-
NOSH	426,371	424,925	427,142	426,303	427,093	430,000	428,314	-0.07%
YoY %	0.34%	-0.52%	0.20%	-0.18%	-0.68%	0.39%	-	-
Horiz. %	99.55%	99.21%	99.73%	99.53%	99.71%	100.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.22%	9.11%	5.53%	11.03%	13.01%	8.63%	13.01%	-
YoY %	12.18%	64.74%	-49.86%	-15.22%	50.75%	-33.67%	-	-
Horiz. %	78.55%	70.02%	42.51%	84.78%	100.00%	66.33%	100.00%	-
ROE	6.94%	4.47%	2.15%	5.73%	0.09%	2.47%	3.99%	-
YoY %	55.26%	107.91%	-62.48%	6,266.67%	-96.36%	-38.10%	-	-
Horiz. %	173.93%	112.03%	53.88%	143.61%	2.26%	61.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	92.78	58.81	45.58	59.84	62.42	24.56	27.37	22.55%
YoY %	57.76%	29.03%	-23.83%	-4.13%	154.15%	-10.27%	-	-
Horiz. %	338.98%	214.87%	166.53%	218.63%	228.06%	89.73%	100.00%	-
EPS	9.48	5.36	2.52	6.60	8.12	2.12	3.56	17.72%
YoY %	76.87%	112.70%	-61.82%	-18.72%	283.02%	-40.45%	-	-
Horiz. %	266.29%	150.56%	70.79%	185.39%	228.09%	59.55%	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	1.3669	1.1985	1.1716	1.1519	92.53	0.857	0.8914	7.38%
YoY %	14.05%	2.30%	1.71%	-98.76%	10,696.97%	-3.86%	-	-
Horiz. %	153.34%	134.45%	131.43%	129.22%	10,380.30%	96.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 426,303
RPS	92.83	58.65	45.69	59.87	62.56	24.79	27.51	22.45%
YoY %	58.28%	28.37%	-23.68%	-4.30%	152.36%	-9.89%	-	-
Horiz. %	337.44%	213.20%	166.09%	217.63%	227.41%	90.11%	100.00%	-
EPS	9.49	5.34	2.53	6.60	8.14	2.14	3.58	17.63%
YoY %	77.72%	111.07%	-61.67%	-18.92%	280.37%	-40.22%	-	-
Horiz. %	265.08%	149.16%	70.67%	184.36%	227.37%	59.78%	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	1.3677	1.1951	1.1744	1.1524	92.7397	0.8648	0.896	7.30%
YoY %	14.44%	1.76%	1.91%	-98.76%	10,623.83%	-3.48%	-	-
Horiz. %	152.65%	133.38%	131.07%	128.62%	10,350.41%	96.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.74	0.54	0.53	0.67	1.16	0.40	0.38	-
P/RPS	0.80	0.92	1.16	1.12	1.86	1.63	1.39	-8.79%
YoY %	-13.04%	-20.69%	3.57%	-39.78%	14.11%	17.27%	-	-
Horiz. %	57.55%	66.19%	83.45%	80.58%	133.81%	117.27%	100.00%	-
P/EPS	7.81	10.07	21.03	10.15	14.29	18.87	10.67	-5.06%
YoY %	-22.44%	-52.12%	107.19%	-28.97%	-24.27%	76.85%	-	-
Horiz. %	73.20%	94.38%	197.09%	95.13%	133.93%	176.85%	100.00%	-
EY	12.81	9.93	4.75	9.85	7.00	5.30	9.37	5.34%
YoY %	29.00%	109.05%	-51.78%	40.71%	32.08%	-43.44%	-	-
Horiz. %	136.71%	105.98%	50.69%	105.12%	74.71%	56.56%	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	0.54	0.45	0.45	0.58	0.01	0.47	0.43	3.86%
YoY %	20.00%	0.00%	-22.41%	5,700.00%	-97.87%	9.30%	-	-
Horiz. %	125.58%	104.65%	104.65%	134.88%	2.33%	109.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	20/08/09	19/08/08	23/08/07	22/08/06	24/08/05	-
Price	0.69	0.73	0.61	0.67	0.98	0.40	0.40	-
P/RPS	0.74	1.24	1.34	1.12	1.57	1.63	1.46	-10.70%
YoY %	-40.32%	-7.46%	19.64%	-28.66%	-3.68%	11.64%	-	-
Horiz. %	50.68%	84.93%	91.78%	76.71%	107.53%	111.64%	100.00%	-
P/EPS	7.28	13.62	24.21	10.15	12.07	18.87	11.24	-6.98%
YoY %	-46.55%	-43.74%	138.52%	-15.91%	-36.04%	67.88%	-	-
Horiz. %	64.77%	121.17%	215.39%	90.30%	107.38%	167.88%	100.00%	-
EY	13.74	7.34	4.13	9.85	8.29	5.30	8.90	7.50%
YoY %	87.19%	77.72%	-58.07%	18.82%	56.42%	-40.45%	-	-
Horiz. %	154.38%	82.47%	46.40%	110.67%	93.15%	59.55%	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	0.50	0.61	0.52	0.58	0.01	0.47	0.45	1.77%
YoY %	-18.03%	17.31%	-10.34%	5,700.00%	-97.87%	4.44%	-	-
Horiz. %	111.11%	135.56%	115.56%	128.89%	2.22%	104.44%	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