[PIE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annualized Quarter Result
Revenue	236,624	229,208	152,232	116,472	101,236	119,784	132,328	10.16%
YoY %	3.24%	50.56%	30.70%	15.05%	-15.48%	-9.48%	-	-
Horiz. %	178.82%	173.21%	115.04%	88.02%	76.50%	90.52%	100.00%	-
PBT	26,572	19,188	7,988	6,628	1,788	8,268	7,716	22.87%
YoY %	38.48%	140.21%	20.52%	270.69%	-78.37%	7.15%	-	-
Horiz. %	344.38%	248.68%	103.53%	85.90%	23.17%	107.15%	100.00%	-
Tax	-7,488	-4,796	-2,852	-2,344	-892	-2,824	-2,892	17.17%
YoY %	-56.13%	-68.16%	-21.67%	-162.78%	68.41%	2.35%	-	-
Horiz. %	258.92%	165.84%	98.62%	81.05%	30.84%	97.65%	100.00%	-
NP	19,084	14,392	5,136	4,284	896	5,444	4,824	25.74%
YoY %	32.60%	180.22%	19.89%	378.12%	-83.54%	12.85%	-	-
Horiz. %	395.61%	298.34%	106.47%	88.81%	18.57%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,084	14,392	5,136	4,284	896	5,444	4,824	25.74%
YoY %	32.60%	180.22%	19.89%	378.12%	-83.54%	12.85%	-	-
Horiz. %	395.61%	298.34%	106.47%	88.81%	18.57%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.18%	24.99%	35.70%	35.37%	49.89%	34.16%	37.48%	-
YoY %	12.77%	-30.00%	0.93%	-29.10%	46.05%	-8.86%	-	-
Horiz. %	75.19%	66.68%	95.25%	94.37%	133.11%	91.14%	100.00%	-
Total Cost	217,540	214,816	147,096	112,188	100,340	114,340	127,504	9.30%
YoY %	1.27%	46.04%	31.12%	11.81%	-12.24%	-10.32%	-	-
Horiz. %	170.61%	168.48%	115.37%	87.99%	78.70%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,251	154,111	135,772	128,760	127,740	130,104	126,599	5.26%
YoY %	11.77%	13.51%	5.45%	0.80%	-1.82%	2.77%	-	-
Horiz. %	136.06%	121.73%	107.25%	101.71%	100.90%	102.77%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	172,251	154,111	135,772	128,760	127,740	130,104	126,599	5.26%
YoY %	11.77%	13.51%	5.45%	0.80%	-1.82%	2.77%	-	-
Horiz. %	136.06%	121.73%	107.25%	101.71%	100.90%	102.77%	100.00%	-
NOSH	61,961	62,141	61,435	60,168	60,540	59,955	60,000	0.53%
YoY %	-0.29%	1.15%	2.11%	-0.61%	0.98%	-0.08%	-	-
Horiz. %	103.27%	103.57%	102.39%	100.28%	100.90%	99.92%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.07%	6.28%	3.37%	3.68%	0.89%	4.54%	3.65%	-
YoY %	28.50%	86.35%	-8.42%	313.48%	-80.40%	24.38%	-	-
Horiz. %	221.10%	172.05%	92.33%	100.82%	24.38%	124.38%	100.00%	-
ROE	11.08%	9.34%	3.78%	3.33%	0.70%	4.18%	3.81%	-
YoY %	18.63%	147.09%	13.51%	375.71%	-83.25%	9.71%	-	-
Horiz. %	290.81%	245.14%	99.21%	87.40%	18.37%	109.71%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	381.89	368.85	247.79	193.58	167.22	199.79	220.55	9.57%
YoY %	3.54%	48.86%	28.00%	15.76%	-16.30%	-9.41%	-	-
Horiz. %	173.15%	167.24%	112.35%	87.77%	75.82%	90.59%	100.00%	-
EPS	30.80	23.16	8.36	7.12	1.48	9.08	8.04	25.07%
YoY %	32.99%	177.03%	17.42%	381.08%	-83.70%	12.94%	-	-
Horiz. %	383.08%	288.06%	103.98%	88.56%	18.41%	112.94%	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	2.78	2.48	2.21	2.14	2.11	2.17	2.11	4.70%
YoY %	12.10%	12.22%	3.27%	1.42%	-2.76%	2.84%	-	-
Horiz. %	131.75%	117.54%	104.74%	101.42%	100.00%	102.84%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,168
RPS	61.61	59.68	39.64	30.33	26.36	31.19	34.46	10.16%
YoY %	3.23%	50.55%	30.70%	15.06%	-15.49%	-9.49%	-	-
Horiz. %	178.79%	173.19%	115.03%	88.02%	76.49%	90.51%	100.00%	-
EPS	4.97	3.75	1.34	1.12	0.23	1.42	1.26	25.68%
YoY %	32.53%	179.85%	19.64%	386.96%	-83.80%	12.70%	-	-
Horiz. %	394.44%	297.62%	106.35%	88.89%	18.25%	112.70%	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	0.4485	0.4013	0.3535	0.3353	0.3326	0.3388	0.3297	5.26%
YoY %	11.76%	13.52%	5.43%	0.81%	-1.83%	2.76%	-	-
Horiz. %	136.03%	121.72%	107.22%	101.70%	100.88%	102.76%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	3.28	2.47	2.46	2.25	1.84	2.36	1.86	-
P/RPS	0.86	0.67	0.99	1.16	1.10	1.18	0.84	0.39%
YoY %	28.36%	-32.32%	-14.66%	5.45%	-6.78%	40.48%	-	-
Horiz. %	102.38%	79.76%	117.86%	138.10%	130.95%	140.48%	100.00%	-
P/EPS	10.65	10.66	29.43	31.60	124.32	25.99	23.13	-12.12%
YoY %	-0.09%	-63.78%	-6.87%	-74.58%	378.34%	12.36%	-	-
Horiz. %	46.04%	46.09%	127.24%	136.62%	537.48%	112.36%	100.00%	-
EY	9.39	9.38	3.40	3.16	0.80	3.85	4.32	13.80%
YoY %	0.11%	175.88%	7.59%	295.00%	-79.22%	-10.88%	-	-
Horiz. %	217.36%	217.13%	78.70%	73.15%	18.52%	89.12%	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	1.18	1.00	1.11	1.05	0.87	1.09	0.88	5.00%
YoY %	18.00%	-9.91%	5.71%	20.69%	-20.18%	23.86%	-	-
Horiz. %	134.09%	113.64%	126.14%	119.32%	98.86%	123.86%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	18/05/07	19/05/06	20/05/05	21/05/04	25/04/03	06/05/02	30/05/01	-
Price	3.88	2.58	2.41	2.17	1.89	2.30	1.83	-
P/RPS	1.02	0.70	0.97	1.12	1.13	1.15	0.83	3.49%
YoY %	45.71%	-27.84%	-13.39%	-0.88%	-1.74%	38.55%	-	-
Horiz. %	122.89%	84.34%	116.87%	134.94%	136.14%	138.55%	100.00%	-
P/EPS	12.60	11.14	28.83	30.48	127.70	25.33	22.76	-9.38%
YoY %	13.11%	-61.36%	-5.41%	-76.13%	404.15%	11.29%	-	-
Horiz. %	55.36%	48.95%	126.67%	133.92%	561.07%	111.29%	100.00%	-
EY	7.94	8.98	3.47	3.28	0.78	3.95	4.39	10.37%
YoY %	-11.58%	158.79%	5.79%	320.51%	-80.25%	-10.02%	-	-
Horiz. %	180.87%	204.56%	79.04%	74.72%	17.77%	89.98%	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	1.40	1.04	1.09	1.01	0.90	1.06	0.87	8.24%
YoY %	34.62%	-4.59%	7.92%	12.22%	-15.09%	21.84%	-	-
Horiz. %	160.92%	119.54%	125.29%	116.09%	103.45%	121.84%	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