[SUPER] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	143,474	124,673	97,149	111,378	115,640	97,539	78,253	10.62%
YoY %	15.08%	28.33%	-12.78%	-3.69%	18.56%	24.65%	-	-
Horiz. %	183.35%	159.32%	124.15%	142.33%	147.78%	124.65%	100.00%	-
PBT	10,175	12,291	4,295	711	3,907	-391	-1,465	-
YoY %	-17.22%	186.17%	504.08%	-81.80%	1,099.23%	73.31%	-	-
Horiz. %	-694.54%	-838.98%	-293.17%	-48.53%	-266.69%	26.69%	100.00%	-
Tax	-3,871	-5,649	-1,927	598	-1,502	-1,720	-951	26.33%
YoY %	31.47%	-193.15%	-422.24%	139.81%	12.67%	-80.86%	-	-
Horiz. %	407.05%	594.01%	202.63%	-62.88%	157.94%	180.86%	100.00%	-
NP	6,304	6,642	2,368	1,309	2,405	-2,111	-2,416	-
YoY %	-5.09%	180.49%	80.90%	-45.57%	213.93%	12.62%	-	-
Horiz. %	-260.93%	-274.92%	-98.01%	-54.18%	-99.54%	87.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,739	4,934	2,329	1,497	2,405	-2,111	-2,416	-
YoY %	-24.22%	111.85%	55.58%	-37.75%	213.93%	12.62%	-	-
Horiz. %	-154.76%	-204.22%	-96.40%	-61.96%	-99.54%	87.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.04%	45.96%	44.87%	-84.11%	38.44%	-	-	-
YoY %	-17.23%	2.43%	153.35%	-318.81%	0.00%	-	-	-
Horiz. %	98.96%	119.56%	116.73%	-218.81%	100.00%	-	-	-
Total Cost	137,170	118,031	94,781	110,069	113,235	99,650	80,669	9.24%
YoY %	16.22%	24.53%	-13.89%	-2.80%	13.63%	23.53%	-	-
Horiz. %	170.04%	146.32%	117.49%	136.45%	140.37%	123.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,446	56,028	51,811	50,531	49,354	35,989	43,394	5.96%
YoY %	9.67%	8.14%	2.53%	2.38%	37.14%	-17.06%	-	-
Horiz. %	141.60%	129.11%	119.40%	116.45%	113.73%	82.94%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	418	1,254	626	626	1,254	-	-	-
YoY %	-66.67%	100.32%	0.00%	-50.08%	0.00%	-	-	-
Horiz. %	33.33%	100.00%	49.92%	49.92%	100.00%	-	-	-
Div Payout %	11.18%	25.42%	26.91%	41.85%	52.17%	-	-	-
YoY %	-56.02%	-5.54%	-35.70%	-19.78%	0.00%	-	-	-
Horiz. %	21.43%	48.73%	51.58%	80.22%	100.00%	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	61,446	56,028	51,811	50,531	49,354	35,989	43,394	5.96%
YoY %	9.67%	8.14%	2.53%	2.38%	37.14%	-17.06%	-	-
Horiz. %	141.60%	129.11%	119.40%	116.45%	113.73%	82.94%	100.00%	-
NOSH	41,800	41,812	41,783	41,761	41,826	31,848	19,905	13.14%
YoY %	-0.03%	0.07%	0.05%	-0.16%	31.33%	60.00%	-	-
Horiz. %	210.00%	210.06%	209.91%	209.80%	210.13%	160.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	4.39%	5.33%	2.44%	1.18%	2.08%	-2.16%	-3.09%	-
YoY %	-17.64%	118.44%	106.78%	-43.27%	196.30%	30.10%	-	-
Horiz. %	-142.07%	-172.49%	-78.96%	-38.19%	-67.31%	69.90%	100.00%	-
ROE	6.09%	8.81%	4.50%	2.96%	4.87%	-5.87%	-5.57%	-
YoY %	-30.87%	95.78%	52.03%	-39.22%	182.96%	-5.39%	-	-
Horiz. %	-109.34%	-158.17%	-80.79%	-53.14%	-87.43%	105.39%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	343.24	298.17	232.51	266.70	276.48	306.26	393.12	-2.23%
YoY %	15.12%	28.24%	-12.82%	-3.54%	-9.72%	-22.10%	-	-
Horiz. %	87.31%	75.85%	59.14%	67.84%	70.33%	77.90%	100.00%	-
EPS	8.94	11.80	5.57	3.58	5.75	-6.53	-12.13	-
YoY %	-24.24%	111.85%	55.59%	-37.74%	188.06%	46.17%	-	-
Horiz. %	-73.70%	-97.28%	-45.92%	-29.51%	-47.40%	53.83%	100.00%	-
DPS	1.00	3.00	1.50	1.50	3.00	0.00	0.00	-
YoY %	-66.67%	100.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	33.33%	100.00%	50.00%	50.00%	100.00%	-	-	-
NAPS	1.47	1.34	1.24	1.21	1.18	1.13	2.18	-6.35%
YoY %	9.70%	8.06%	2.48%	2.54%	4.42%	-48.17%	-	-
Horiz. %	67.43%	61.47%	56.88%	55.50%	54.13%	51.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 41,746
RPS	344.14	299.04	233.02	267.15	277.37	233.96	187.70	10.62%
YoY %	15.08%	28.33%	-12.78%	-3.68%	18.55%	24.65%	-	-
Horiz. %	183.35%	159.32%	124.14%	142.33%	147.77%	124.65%	100.00%	-
EPS	8.97	11.83	5.59	3.59	5.77	-5.06	-5.80	-
YoY %	-24.18%	111.63%	55.71%	-37.78%	214.03%	12.76%	-	-
Horiz. %	-154.66%	-203.97%	-96.38%	-61.90%	-99.48%	87.24%	100.00%	-
DPS	1.00	3.01	1.50	1.50	3.01	0.00	0.00	-
YoY %	-66.78%	100.67%	0.00%	-50.17%	0.00%	0.00%	-	-
Horiz. %	33.22%	100.00%	49.83%	49.83%	100.00%	-	-	-
NAPS	1.4738	1.3439	1.2427	1.2121	1.1838	0.8632	1.0409	5.96%
YoY %	9.67%	8.14%	2.52%	2.39%	37.14%	-17.07%	-	-
Horiz. %	141.59%	129.11%	119.39%	116.45%	113.73%	82.93%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.55	0.55	0.56	0.45	0.68	0.98	1.38	-
P/RPS	0.16	0.18	0.24	0.17	0.25	0.32	0.35	-12.22%
YoY %	-11.11%	-25.00%	41.18%	-32.00%	-21.88%	-8.57%	-	-
Horiz. %	45.71%	51.43%	68.57%	48.57%	71.43%	91.43%	100.00%	-
P/EPS	6.15	4.66	10.05	12.55	11.83	-14.79	-11.37	-
YoY %	31.97%	-53.63%	-19.92%	6.09%	179.99%	-30.08%	-	-
Horiz. %	-54.09%	-40.99%	-88.39%	-110.38%	-104.05%	130.08%	100.00%	-
EY	16.26	21.46	9.95	7.97	8.46	-6.76	-8.80	-
YoY %	-24.23%	115.68%	24.84%	-5.79%	225.15%	23.18%	-	-
Horiz. %	-184.77%	-243.86%	-113.07%	-90.57%	-96.14%	76.82%	100.00%	-
DY	1.82	5.45	2.68	3.33	4.41	0.00	0.00	-
YoY %	-66.61%	103.36%	-19.52%	-24.49%	0.00%	0.00%	-	-
Horiz. %	41.27%	123.58%	60.77%	75.51%	100.00%	-	-	-
P/NAPS	0.37	0.41	0.45	0.37	0.58	0.87	0.63	-8.48%
YoY %	-9.76%	-8.89%	21.62%	-36.21%	-33.33%	38.10%	-	-
Horiz. %	58.73%	65.08%	71.43%	58.73%	92.06%	138.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	27/05/08	30/05/07	16/06/06	27/05/05	28/05/04	30/05/03	-
Price	0.55	0.58	0.60	0.50	0.60	0.72	1.37	-
P/RPS	0.16	0.19	0.26	0.19	0.22	0.24	0.35	-12.22%
YoY %	-15.79%	-26.92%	36.84%	-13.64%	-8.33%	-31.43%	-	-
Horiz. %	45.71%	54.29%	74.29%	54.29%	62.86%	68.57%	100.00%	-
P/EPS	6.15	4.92	10.76	13.95	10.43	-10.86	-11.29	-
YoY %	25.00%	-54.28%	-22.87%	33.75%	196.04%	3.81%	-	-
Horiz. %	-54.47%	-43.58%	-95.31%	-123.56%	-92.38%	96.19%	100.00%	-
EY	16.26	20.35	9.29	7.17	9.58	-9.21	-8.86	-
YoY %	-20.10%	119.05%	29.57%	-25.16%	204.02%	-3.95%	-	-
Horiz. %	-183.52%	-229.68%	-104.85%	-80.93%	-108.13%	103.95%	100.00%	-
DY	1.82	5.17	2.50	3.00	5.00	0.00	0.00	-
YoY %	-64.80%	106.80%	-16.67%	-40.00%	0.00%	0.00%	-	-
Horiz. %	36.40%	103.40%	50.00%	60.00%	100.00%	-	-	-
P/NAPS	0.37	0.43	0.48	0.41	0.51	0.64	0.63	-8.48%
YoY %	-13.95%	-10.42%	17.07%	-19.61%	-20.31%	1.59%	-	-
Horiz. %	58.73%	68.25%	76.19%	65.08%	80.95%	101.59%	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