[MSNIAGA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	278,686	240,202	259,842	302,280	297,250	280,622	299,976	-1.21%
YoY %	16.02%	-7.56%	-14.04%	1.69%	5.93%	-6.45%	-	-
Horiz. %	92.90%	80.07%	86.62%	100.77%	99.09%	93.55%	100.00%	-
PBT	12,694	4,772	4,032	3,948	23,502	20,504	26,196	-11.36%
YoY %	166.01%	18.35%	2.13%	-83.20%	14.62%	-21.73%	-	-
Horiz. %	48.46%	18.22%	15.39%	15.07%	89.72%	78.27%	100.00%	-
Tax	-3,808	-1,432	-1,190	-1,184	-6,898	-6,020	-7,838	-11.33%
YoY %	-165.92%	-20.34%	-0.51%	82.84%	-14.58%	23.19%	-	-
Horiz. %	48.58%	18.27%	15.18%	15.11%	88.01%	76.81%	100.00%	-
NP	8,886	3,340	2,842	2,764	16,604	14,484	18,358	-11.38%
YoY %	166.05%	17.52%	2.82%	-83.35%	14.64%	-21.10%	-	-
Horiz. %	48.40%	18.19%	15.48%	15.06%	90.45%	78.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,472	2,056	1,040	1,310	15,874	14,002	18,358	-13.90%
YoY %	263.42%	97.69%	-20.61%	-91.75%	13.37%	-23.73%	-	-
Horiz. %	40.70%	11.20%	5.67%	7.14%	86.47%	76.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.00%	30.01%	29.51%	29.99%	29.35%	29.36%	29.92%	-
YoY %	-0.03%	1.69%	-1.60%	2.18%	-0.03%	-1.87%	-	-
Horiz. %	100.27%	100.30%	98.63%	100.23%	98.09%	98.13%	100.00%	-
Total Cost	269,800	236,862	257,000	299,516	280,646	266,138	281,618	-0.71%
YoY %	13.91%	-7.84%	-14.19%	6.72%	5.45%	-5.50%	-	-
Horiz. %	95.80%	84.11%	91.26%	106.36%	99.65%	94.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,462	180,807	179,581	174,666	177,585	166,719	146,743	3.50%
YoY %	-0.19%	0.68%	2.81%	-1.64%	6.52%	13.61%	-	-
Horiz. %	122.98%	123.21%	122.38%	119.03%	121.02%	113.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	180,462	180,807	179,581	174,666	177,585	166,719	146,743	3.50%
YoY %	-0.19%	0.68%	2.81%	-1.64%	6.52%	13.61%	-	-
Horiz. %	122.98%	123.21%	122.38%	119.03%	121.02%	113.61%	100.00%	-
NOSH	60,355	60,470	60,465	60,648	60,403	60,405	60,388	-0.00%
YoY %	-0.19%	0.01%	-0.30%	0.41%	-0.00%	0.03%	-	-
Horiz. %	99.95%	100.14%	100.13%	100.43%	100.02%	100.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.19%	1.39%	1.09%	0.91%	5.59%	5.16%	6.12%	-
YoY %	129.50%	27.52%	19.78%	-83.72%	8.33%	-15.69%	-	-
Horiz. %	52.12%	22.71%	17.81%	14.87%	91.34%	84.31%	100.00%	-
ROE	4.14%	1.14%	0.58%	0.75%	8.94%	8.40%	12.51%	-
YoY %	263.16%	96.55%	-22.67%	-91.61%	6.43%	-32.85%	-	-
Horiz. %	33.09%	9.11%	4.64%	6.00%	71.46%	67.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	461.74	397.22	429.74	498.42	492.11	464.56	496.75	-1.21%
YoY %	16.24%	-7.57%	-13.78%	1.28%	5.93%	-6.48%	-	-
Horiz. %	92.95%	79.96%	86.51%	100.34%	99.07%	93.52%	100.00%	-
EPS	12.38	3.40	1.72	2.16	26.28	23.18	30.40	-13.89%
YoY %	264.12%	97.67%	-20.37%	-91.78%	13.37%	-23.75%	-	-
Horiz. %	40.72%	11.18%	5.66%	7.11%	86.45%	76.25%	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	2.99	2.99	2.97	2.88	2.94	2.76	2.43	3.51%
YoY %	0.00%	0.67%	3.12%	-2.04%	6.52%	13.58%	-	-
Horiz. %	123.05%	123.05%	122.22%	118.52%	120.99%	113.58%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,376
RPS	461.39	397.67	430.19	500.45	492.12	464.59	496.63	-1.21%
YoY %	16.02%	-7.56%	-14.04%	1.69%	5.93%	-6.45%	-	-
Horiz. %	92.90%	80.07%	86.62%	100.77%	99.09%	93.55%	100.00%	-
EPS	12.37	3.40	1.72	2.17	26.28	23.18	30.39	-13.90%
YoY %	263.82%	97.67%	-20.74%	-91.74%	13.37%	-23.72%	-	-
Horiz. %	40.70%	11.19%	5.66%	7.14%	86.48%	76.28%	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	2.9877	2.9934	2.9731	2.8917	2.9401	2.7602	2.4294	3.50%
YoY %	-0.19%	0.68%	2.81%	-1.65%	6.52%	13.62%	-	-
Horiz. %	122.98%	123.22%	122.38%	119.03%	121.02%	113.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.86	1.50	1.60	2.36	2.60	2.68	3.70	-
P/RPS	0.40	0.38	0.37	0.47	0.53	0.58	0.74	-9.74%
YoY %	5.26%	2.70%	-21.28%	-11.32%	-8.62%	-21.62%	-	-
Horiz. %	54.05%	51.35%	50.00%	63.51%	71.62%	78.38%	100.00%	-
P/EPS	15.02	44.12	93.02	109.26	9.89	11.56	12.17	3.56%
YoY %	-65.96%	-52.57%	-14.86%	1,004.75%	-14.45%	-5.01%	-	-
Horiz. %	123.42%	362.53%	764.34%	897.78%	81.27%	94.99%	100.00%	-
EY	6.66	2.27	1.08	0.92	10.11	8.65	8.22	-3.44%
YoY %	193.39%	110.19%	17.39%	-90.90%	16.88%	5.23%	-	-
Horiz. %	81.02%	27.62%	13.14%	11.19%	122.99%	105.23%	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	0.62	0.50	0.54	0.82	0.88	0.97	1.52	-13.87%
YoY %	24.00%	-7.41%	-34.15%	-6.82%	-9.28%	-36.18%	-	-
Horiz. %	40.79%	32.89%	35.53%	53.95%	57.89%	63.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/10	20/08/09	27/08/08	28/08/07	11/08/06	05/08/05	05/08/04	-
Price	1.85	1.65	1.57	2.10	2.53	2.66	3.86	-
P/RPS	0.40	0.42	0.37	0.42	0.51	0.57	0.78	-10.52%
YoY %	-4.76%	13.51%	-11.90%	-17.65%	-10.53%	-26.92%	-	-
Horiz. %	51.28%	53.85%	47.44%	53.85%	65.38%	73.08%	100.00%	-
P/EPS	14.94	48.53	91.28	97.22	9.63	11.48	12.70	2.74%
YoY %	-69.21%	-46.83%	-6.11%	909.55%	-16.11%	-9.61%	-	-
Horiz. %	117.64%	382.13%	718.74%	765.51%	75.83%	90.39%	100.00%	-
EY	6.69	2.06	1.10	1.03	10.39	8.71	7.88	-2.69%
YoY %	224.76%	87.27%	6.80%	-90.09%	19.29%	10.53%	-	-
Horiz. %	84.90%	26.14%	13.96%	13.07%	131.85%	110.53%	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	0.62	0.55	0.53	0.73	0.86	0.96	1.59	-14.52%
YoY %	12.73%	3.77%	-27.40%	-15.12%	-10.42%	-39.62%	-	-
Horiz. %	38.99%	34.59%	33.33%	45.91%	54.09%	60.38%	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