[VARIA] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Annualized Quarter Result
Revenue	86,212	107,008	93,242	189,586	69,236	24,742	44,746	11.54%
YoY %	-19.43%	14.76%	-50.82%	173.83%	179.83%	-44.71%	-	-
Horiz. %	192.67%	239.15%	208.38%	423.69%	154.73%	55.29%	100.00%	-
PBT	5,530	1,108	1,800	2,036	1,366	1,310	3,382	8.53%
YoY %	399.10%	-38.44%	-11.59%	49.05%	4.27%	-61.27%	-	-
Horiz. %	163.51%	32.76%	53.22%	60.20%	40.39%	38.73%	100.00%	-
Tax	-516	-440	-92	-726	-472	-44	-52	46.56%
YoY %	-17.27%	-378.26%	87.33%	-53.81%	-972.73%	15.38%	-	-
Horiz. %	992.31%	846.15%	176.92%	1,396.15%	907.69%	84.62%	100.00%	-
NP	5,014	668	1,708	1,310	894	1,266	3,330	7.05%
YoY %	650.60%	-60.89%	30.38%	46.53%	-29.38%	-61.98%	-	-
Horiz. %	150.57%	20.06%	51.29%	39.34%	26.85%	38.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,898	552	1,828	1,310	894	1,266	3,330	2.65%
YoY %	606.16%	-69.80%	39.54%	46.53%	-29.38%	-61.98%	-	-
Horiz. %	117.06%	16.58%	54.89%	39.34%	26.85%	38.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.33%	39.71%	5.11%	35.66%	34.55%	3.36%	1.54%	-
YoY %	-76.50%	677.10%	-85.67%	3.21%	928.27%	118.18%	-	-
Horiz. %	605.84%	2,578.57%	331.82%	2,315.58%	2,243.51%	218.18%	100.00%	-
Total Cost	81,198	106,340	91,534	188,276	68,342	23,476	41,416	11.86%
YoY %	-23.64%	16.18%	-51.38%	175.49%	191.11%	-43.32%	-	-
Horiz. %	196.05%	256.76%	221.01%	454.60%	165.01%	56.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,629	56,279	52,930	48,790	46,034	45,118	49,481	3.15%
YoY %	5.95%	6.33%	8.49%	5.99%	2.03%	-8.82%	-	-
Horiz. %	120.51%	113.74%	106.97%	98.60%	93.03%	91.18%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Equity
Net Worth	59,629	56,279	52,930	48,790	46,034	45,118	49,481	3.15%
YoY %	5.95%	6.33%	8.49%	5.99%	2.03%	-8.82%	-	-
Horiz. %	120.51%	113.74%	106.97%	98.60%	93.03%	91.18%	100.00%	-
NOSH	67,000	67,000	67,000	66,836	66,716	67,340	66,867	0.03%
YoY %	0.00%	0.00%	0.25%	0.18%	-0.93%	0.71%	-	-
Horiz. %	100.20%	100.20%	100.20%	99.95%	99.77%	100.71%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Ratio Analysis
NP Margin	5.82%	0.62%	1.83%	0.69%	1.29%	5.12%	7.44%	-
YoY %	838.71%	-66.12%	165.22%	-46.51%	-74.80%	-31.18%	-	-
Horiz. %	78.23%	8.33%	24.60%	9.27%	17.34%	68.82%	100.00%	-
ROE	6.54%	0.98%	3.45%	2.68%	1.94%	2.81%	6.73%	-
YoY %	567.35%	-71.59%	28.73%	38.14%	-30.96%	-58.25%	-	-
Horiz. %	97.18%	14.56%	51.26%	39.82%	28.83%	41.75%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Per Share
RPS	128.67	159.71	139.17	283.66	103.78	36.74	66.92	11.50%
YoY %	-19.44%	14.76%	-50.94%	173.33%	182.47%	-45.10%	-	-
Horiz. %	192.27%	238.66%	207.96%	423.88%	155.08%	54.90%	100.00%	-
EPS	5.82	0.82	2.72	1.96	1.34	1.88	4.98	2.63%
YoY %	609.76%	-69.85%	38.78%	46.27%	-28.72%	-62.25%	-	-
Horiz. %	116.87%	16.47%	54.62%	39.36%	26.91%	37.75%	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	0.89	0.84	0.79	0.73	0.69	0.67	0.74	3.12%
YoY %	5.95%	6.33%	8.22%	5.80%	2.99%	-9.46%	-	-
Horiz. %	120.27%	113.51%	106.76%	98.65%	93.24%	90.54%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 67,195
RPS	19.93	24.74	21.56	43.83	16.01	5.72	10.35	11.53%
YoY %	-19.44%	14.75%	-50.81%	173.77%	179.90%	-44.73%	-	-
Horiz. %	192.56%	239.03%	208.31%	423.48%	154.69%	55.27%	100.00%	-
EPS	0.90	0.13	0.42	0.30	0.21	0.29	0.77	2.63%
YoY %	592.31%	-69.05%	40.00%	42.86%	-27.59%	-62.34%	-	-
Horiz. %	116.88%	16.88%	54.55%	38.96%	27.27%	37.66%	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	0.1379	0.1301	0.1224	0.1128	0.1064	0.1043	0.1144	3.16%
YoY %	6.00%	6.29%	8.51%	6.02%	2.01%	-8.83%	-	-
Horiz. %	120.54%	113.72%	106.99%	98.60%	93.01%	91.17%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	-
Price	0.37	0.56	0.40	0.29	0.30	0.35	0.38	-
P/RPS	0.29	0.35	0.29	0.10	0.29	0.95	0.57	-10.64%
YoY %	-17.14%	20.69%	190.00%	-65.52%	-69.47%	66.67%	-	-
Horiz. %	50.88%	61.40%	50.88%	17.54%	50.88%	166.67%	100.00%	-
P/EPS	6.36	67.97	14.66	14.80	22.39	18.62	7.63	-2.98%
YoY %	-90.64%	363.64%	-0.95%	-33.90%	20.25%	144.04%	-	-
Horiz. %	83.36%	890.83%	192.14%	193.97%	293.45%	244.04%	100.00%	-
EY	15.72	1.47	6.82	6.76	4.47	5.37	13.11	3.07%
YoY %	969.39%	-78.45%	0.89%	51.23%	-16.76%	-59.04%	-	-
Horiz. %	119.91%	11.21%	52.02%	51.56%	34.10%	40.96%	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	0.42	0.67	0.51	0.40	0.43	0.52	0.51	-3.18%
YoY %	-37.31%	31.37%	27.50%	-6.98%	-17.31%	1.96%	-	-
Horiz. %	82.35%	131.37%	100.00%	78.43%	84.31%	101.96%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	15/09/15	25/09/14	19/09/13	20/09/12	21/09/11	27/09/10	18/08/09	-
Price	0.36	0.54	0.38	0.31	0.25	0.46	0.40	-
P/RPS	0.28	0.34	0.27	0.11	0.24	1.25	0.60	-11.92%
YoY %	-17.65%	25.93%	145.45%	-54.17%	-80.80%	108.33%	-	-
Horiz. %	46.67%	56.67%	45.00%	18.33%	40.00%	208.33%	100.00%	-
P/EPS	6.19	65.54	13.93	15.82	18.66	24.47	8.03	-4.24%
YoY %	-90.56%	370.50%	-11.95%	-15.22%	-23.74%	204.73%	-	-
Horiz. %	77.09%	816.19%	173.47%	197.01%	232.38%	304.73%	100.00%	-
EY	16.16	1.53	7.18	6.32	5.36	4.09	12.45	4.44%
YoY %	956.21%	-78.69%	13.61%	17.91%	31.05%	-67.15%	-	-
Horiz. %	129.80%	12.29%	57.67%	50.76%	43.05%	32.85%	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	0.40	0.64	0.48	0.42	0.36	0.69	0.54	-4.87%
YoY %	-37.50%	33.33%	14.29%	16.67%	-47.83%	27.78%	-	-
Horiz. %	74.07%	118.52%	88.89%	77.78%	66.67%	127.78%	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