[EG] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	800,248	850,227	849,658	591,022	368,248	363,839	458,816	9.70%
YoY %	-5.88%	0.07%	43.76%	60.50%	1.21%	-20.70%	-	-
Horiz. %	174.42%	185.31%	185.18%	128.81%	80.26%	79.30%	100.00%	-
PBT	3,750	3,688	1,562	1,931	2,037	204	7,495	-10.89%
YoY %	1.68%	136.11%	-19.11%	-5.20%	898.53%	-97.28%	-	-
Horiz. %	50.03%	49.21%	20.84%	25.76%	27.18%	2.72%	100.00%	-
Tax	-2,330	-2,299	608	412	-11	3,158	-1,967	2.86%
YoY %	-1.35%	-478.12%	47.57%	3,845.45%	-100.35%	260.55%	-	-
Horiz. %	118.45%	116.88%	-30.91%	-20.95%	0.56%	-160.55%	100.00%	-
NP	1,420	1,389	2,170	2,343	2,026	3,362	5,528	-20.25%
YoY %	2.23%	-35.99%	-7.38%	15.65%	-39.74%	-39.18%	-	-
Horiz. %	25.69%	25.13%	39.25%	42.38%	36.65%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,827	831	2,815	2,661	2,026	3,362	5,528	-16.83%
YoY %	119.86%	-70.48%	5.79%	31.34%	-39.74%	-39.18%	-	-
Horiz. %	33.05%	15.03%	50.92%	48.14%	36.65%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.13%	62.34%	-38.92%	-21.34%	0.54%	-1,548.04%	26.24%	-
YoY %	-0.34%	260.17%	-82.38%	-4,051.85%	100.03%	-5,999.54%	-	-
Horiz. %	236.78%	237.58%	-148.32%	-81.33%	2.06%	-5,899.54%	100.00%	-
Total Cost	798,828	848,838	847,488	588,679	366,222	360,477	453,288	9.89%
YoY %	-5.89%	0.16%	43.96%	60.74%	1.59%	-20.48%	-	-
Horiz. %	176.23%	187.26%	186.96%	129.87%	80.79%	79.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,524	108,860	133,394	71,324	100,679	98,175	89,967	4.10%
YoY %	5.20%	-18.39%	87.03%	-29.16%	2.55%	9.12%	-	-
Horiz. %	127.30%	121.00%	148.27%	79.28%	111.91%	109.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	114,524	108,860	133,394	71,324	100,679	98,175	89,967	4.10%
YoY %	5.20%	-18.39%	87.03%	-29.16%	2.55%	9.12%	-	-
Horiz. %	127.30%	121.00%	148.27%	79.28%	111.91%	109.12%	100.00%	-
NOSH	74,852	75,076	92,634	52,061	51,630	51,671	51,705	6.35%
YoY %	-0.30%	-18.95%	77.93%	0.83%	-0.08%	-0.07%	-	-
Horiz. %	144.77%	145.20%	179.16%	100.69%	99.85%	99.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.18%	0.16%	0.26%	0.40%	0.55%	0.92%	1.20%	-
YoY %	12.50%	-38.46%	-35.00%	-27.27%	-40.22%	-23.33%	-	-
Horiz. %	15.00%	13.33%	21.67%	33.33%	45.83%	76.67%	100.00%	-
ROE	1.60%	0.76%	2.11%	3.73%	2.01%	3.42%	6.14%	-
YoY %	110.53%	-63.98%	-43.43%	85.57%	-41.23%	-44.30%	-	-
Horiz. %	26.06%	12.38%	34.36%	60.75%	32.74%	55.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,069.10	1,132.49	917.21	1,135.23	713.23	704.14	887.36	3.15%
YoY %	-5.60%	23.47%	-19.20%	59.17%	1.29%	-20.65%	-	-
Horiz. %	120.48%	127.62%	103.36%	127.93%	80.38%	79.35%	100.00%	-
EPS	2.44	1.11	3.75	4.50	3.92	6.51	10.70	-21.81%
YoY %	119.82%	-70.40%	-16.67%	14.80%	-39.78%	-39.16%	-	-
Horiz. %	22.80%	10.37%	35.05%	42.06%	36.64%	60.84%	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	1.53	1.45	1.44	1.37	1.95	1.90	1.74	-2.11%
YoY %	5.52%	0.69%	5.11%	-29.74%	2.63%	9.20%	-	-
Horiz. %	87.93%	83.33%	82.76%	78.74%	112.07%	109.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 53,206
RPS	171.07	181.75	181.63	126.34	78.72	77.78	98.08	9.70%
YoY %	-5.88%	0.07%	43.76%	60.49%	1.21%	-20.70%	-	-
Horiz. %	174.42%	185.31%	185.19%	128.81%	80.26%	79.30%	100.00%	-
EPS	0.39	0.18	0.60	0.57	0.43	0.72	1.18	-16.83%
YoY %	116.67%	-70.00%	5.26%	32.56%	-40.28%	-38.98%	-	-
Horiz. %	33.05%	15.25%	50.85%	48.31%	36.44%	61.02%	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	0.2448	0.2327	0.2852	0.1525	0.2152	0.2099	0.1923	4.10%
YoY %	5.20%	-18.41%	87.02%	-29.14%	2.53%	9.15%	-	-
Horiz. %	127.30%	121.01%	148.31%	79.30%	111.91%	109.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.28	0.28	0.38	0.34	0.29	0.44	0.71	-
P/RPS	0.03	0.02	0.04	0.03	0.04	0.06	0.08	-15.06%
YoY %	50.00%	-50.00%	33.33%	-25.00%	-33.33%	-25.00%	-	-
Horiz. %	37.50%	25.00%	50.00%	37.50%	50.00%	75.00%	100.00%	-
P/EPS	11.47	25.30	12.50	6.65	7.39	6.76	6.64	9.52%
YoY %	-54.66%	102.40%	87.97%	-10.01%	9.32%	1.81%	-	-
Horiz. %	172.74%	381.02%	188.25%	100.15%	111.30%	101.81%	100.00%	-
EY	8.72	3.95	8.00	15.03	13.53	14.79	15.06	-8.69%
YoY %	120.76%	-50.62%	-46.77%	11.09%	-8.52%	-1.79%	-	-
Horiz. %	57.90%	26.23%	53.12%	99.80%	89.84%	98.21%	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	0.18	0.19	0.26	0.25	0.15	0.23	0.41	-12.80%
YoY %	-5.26%	-26.92%	4.00%	66.67%	-34.78%	-43.90%	-	-
Horiz. %	43.90%	46.34%	63.41%	60.98%	36.59%	56.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	26/08/11	30/08/10	28/08/09	29/08/08	30/08/07	-
Price	0.31	0.29	0.31	0.40	0.38	0.34	0.68	-
P/RPS	0.03	0.03	0.03	0.04	0.05	0.05	0.08	-15.06%
YoY %	0.00%	0.00%	-25.00%	-20.00%	0.00%	-37.50%	-	-
Horiz. %	37.50%	37.50%	37.50%	50.00%	62.50%	62.50%	100.00%	-
P/EPS	12.70	26.20	10.20	7.83	9.68	5.23	6.36	12.20%
YoY %	-51.53%	156.86%	30.27%	-19.11%	85.09%	-17.77%	-	-
Horiz. %	199.69%	411.95%	160.38%	123.11%	152.20%	82.23%	100.00%	-
EY	7.87	3.82	9.80	12.78	10.33	19.14	15.72	-10.88%
YoY %	106.02%	-61.02%	-23.32%	23.72%	-46.03%	21.76%	-	-
Horiz. %	50.06%	24.30%	62.34%	81.30%	65.71%	121.76%	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	0.20	0.20	0.22	0.29	0.19	0.18	0.39	-10.52%
YoY %	0.00%	-9.09%	-24.14%	52.63%	5.56%	-53.85%	-	-
Horiz. %	51.28%	51.28%	56.41%	74.36%	48.72%	46.15%	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