[MSC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	769,741	1,168,367	687,588	694,051	875,315	796,946	309,250	16.39%
YoY %	-34.12%	69.92%	-0.93%	-20.71%	9.83%	157.70%	-	-
Horiz. %	248.91%	377.81%	222.34%	224.43%	283.04%	257.70%	100.00%	-
PBT	1,505	33,556	26,802	24,292	59,004	57,085	25,741	-37.67%
YoY %	-95.51%	25.20%	10.33%	-58.83%	3.36%	121.77%	-	-
Horiz. %	5.85%	130.36%	104.12%	94.37%	229.22%	221.77%	100.00%	-
Tax	-3,690	-13,443	-10,550	-7,257	-17,467	-29,432	-12,423	-18.30%
YoY %	72.55%	-27.42%	-45.38%	58.45%	40.65%	-136.92%	-	-
Horiz. %	29.70%	108.21%	84.92%	58.42%	140.60%	236.92%	100.00%	-
NP	-2,185	20,113	16,252	17,035	41,537	27,653	13,318	-
YoY %	-110.86%	23.76%	-4.60%	-58.99%	50.21%	107.64%	-	-
Horiz. %	-16.41%	151.02%	122.03%	127.91%	311.89%	207.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,398	18,335	14,647	19,814	33,195	27,653	13,318	-31.29%
YoY %	-92.38%	25.18%	-26.08%	-40.31%	20.04%	107.64%	-	-
Horiz. %	10.50%	137.67%	109.98%	148.78%	249.25%	207.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	245.18%	40.06%	39.36%	29.87%	29.60%	51.56%	48.26%	-
YoY %	512.03%	1.78%	31.77%	0.91%	-42.59%	6.84%	-	-
Horiz. %	508.04%	83.01%	81.56%	61.89%	61.33%	106.84%	100.00%	-
Total Cost	771,926	1,148,254	671,336	677,016	833,778	769,293	295,932	17.30%
YoY %	-32.77%	71.04%	-0.84%	-18.80%	8.38%	159.96%	-	-
Horiz. %	260.85%	388.01%	226.85%	228.77%	281.75%	259.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,315	353,925	310,215	290,455	255,519	224,071	195,546	7.04%
YoY %	-16.84%	14.09%	6.80%	13.67%	14.03%	14.59%	-	-
Horiz. %	150.51%	180.99%	158.64%	148.54%	130.67%	114.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	6,011	6,609	10,207	13,487	7,568	7,521	-
YoY %	-	-9.05%	-35.25%	-24.32%	78.21%	0.62%	-	-
Horiz. %	-	79.92%	87.87%	135.71%	179.32%	100.62%	100.00%	-
Div Payout %	-	32.79%	45.13%	51.52%	40.63%	27.37%	56.47%	-
YoY %	-	-27.34%	-12.40%	26.80%	48.45%	-51.53%	-	-
Horiz. %	-	58.07%	79.92%	91.23%	71.95%	48.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	294,315	353,925	310,215	290,455	255,519	224,071	195,546	7.04%
YoY %	-16.84%	14.09%	6.80%	13.67%	14.03%	14.59%	-	-
Horiz. %	150.51%	180.99%	158.64%	148.54%	130.67%	114.59%	100.00%	-
NOSH	73,578	75,143	75,112	75,053	74,932	74,940	75,210	-0.36%
YoY %	-2.08%	0.04%	0.08%	0.16%	-0.01%	-0.36%	-	-
Horiz. %	97.83%	99.91%	99.87%	99.79%	99.63%	99.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-0.28%	1.72%	2.36%	2.45%	4.75%	3.47%	4.31%	-
YoY %	-116.28%	-27.12%	-3.67%	-48.42%	36.89%	-19.49%	-	-
Horiz. %	-6.50%	39.91%	54.76%	56.84%	110.21%	80.51%	100.00%	-
ROE	0.48%	5.18%	4.72%	6.82%	12.99%	12.34%	6.81%	-
YoY %	-90.73%	9.75%	-30.79%	-47.50%	5.27%	81.20%	-	-
Horiz. %	7.05%	76.06%	69.31%	100.15%	190.75%	181.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	1,046.14	1,554.85	915.41	924.75	1,168.14	1,063.44	411.18	16.82%
YoY %	-32.72%	69.85%	-1.01%	-20.84%	9.85%	158.63%	-	-
Horiz. %	254.42%	378.14%	222.63%	224.90%	284.09%	258.63%	100.00%	-
EPS	1.90	24.40	19.50	26.40	44.30	36.90	17.80	-31.10%
YoY %	-92.21%	25.13%	-26.14%	-40.41%	20.05%	107.30%	-	-
Horiz. %	10.67%	137.08%	109.55%	148.31%	248.88%	207.30%	100.00%	-
DPS	0.00	8.00	8.80	13.60	18.00	10.10	10.00	-
YoY %	0.00%	-9.09%	-35.29%	-24.44%	78.22%	1.00%	-	-
Horiz. %	0.00%	80.00%	88.00%	136.00%	180.00%	101.00%	100.00%	-
NAPS	4.00	4.71	4.13	3.87	3.41	2.99	2.60	7.43%
YoY %	-15.07%	14.04%	6.72%	13.49%	14.05%	15.00%	-	-
Horiz. %	153.85%	181.15%	158.85%	148.85%	131.15%	115.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 74,932
RPS	183.27	278.18	163.71	165.25	208.41	189.75	73.63	16.39%
YoY %	-34.12%	69.92%	-0.93%	-20.71%	9.83%	157.71%	-	-
Horiz. %	248.91%	377.81%	222.34%	224.43%	283.05%	257.71%	100.00%	-
EPS	0.33	4.37	3.49	4.72	7.90	6.58	3.17	-31.38%
YoY %	-92.45%	25.21%	-26.06%	-40.25%	20.06%	107.57%	-	-
Horiz. %	10.41%	137.85%	110.09%	148.90%	249.21%	207.57%	100.00%	-
DPS	0.00	1.43	1.57	2.43	3.21	1.80	1.79	-
YoY %	0.00%	-8.92%	-35.39%	-24.30%	78.33%	0.56%	-	-
Horiz. %	0.00%	79.89%	87.71%	135.75%	179.33%	100.56%	100.00%	-
NAPS	0.7008	0.8427	0.7386	0.6916	0.6084	0.5335	0.4656	7.04%
YoY %	-16.84%	14.09%	6.80%	13.68%	14.04%	14.58%	-	-
Horiz. %	150.52%	180.99%	158.63%	148.54%	130.67%	114.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	3.00	8.10	6.50	6.00	6.00	6.70	3.40	-
P/RPS	0.29	0.52	0.71	0.65	0.51	0.63	0.83	-16.06%
YoY %	-44.23%	-26.76%	9.23%	27.45%	-19.05%	-24.10%	-	-
Horiz. %	34.94%	62.65%	85.54%	78.31%	61.45%	75.90%	100.00%	-
P/EPS	157.89	33.20	33.33	22.73	13.54	18.16	19.20	42.02%
YoY %	375.57%	-0.39%	46.63%	67.87%	-25.44%	-5.42%	-	-
Horiz. %	822.34%	172.92%	173.59%	118.39%	70.52%	94.58%	100.00%	-
EY	0.63	3.01	3.00	4.40	7.38	5.51	5.21	-29.65%
YoY %	-79.07%	0.33%	-31.82%	-40.38%	33.94%	5.76%	-	-
Horiz. %	12.09%	57.77%	57.58%	84.45%	141.65%	105.76%	100.00%	-
DY	0.00	0.99	1.35	2.27	3.00	1.51	2.94	-
YoY %	0.00%	-26.67%	-40.53%	-24.33%	98.68%	-48.64%	-	-
Horiz. %	0.00%	33.67%	45.92%	77.21%	102.04%	51.36%	100.00%	-
P/NAPS	0.75	1.72	1.57	1.55	1.76	2.24	1.31	-8.86%
YoY %	-56.40%	9.55%	1.29%	-11.93%	-21.43%	70.99%	-	-
Horiz. %	57.25%	131.30%	119.85%	118.32%	134.35%	170.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	12/08/09	12/08/08	07/08/07	19/09/06	28/07/05	26/08/04	29/08/03	-
Price	3.28	6.75	8.20	6.00	6.00	6.70	3.26	-
P/RPS	0.31	0.43	0.90	0.65	0.51	0.63	0.79	-14.42%
YoY %	-27.91%	-52.22%	38.46%	27.45%	-19.05%	-20.25%	-	-
Horiz. %	39.24%	54.43%	113.92%	82.28%	64.56%	79.75%	100.00%	-
P/EPS	172.63	27.66	42.05	22.73	13.54	18.16	18.41	45.16%
YoY %	524.11%	-34.22%	85.00%	67.87%	-25.44%	-1.36%	-	-
Horiz. %	937.70%	150.24%	228.41%	123.47%	73.55%	98.64%	100.00%	-
EY	0.58	3.61	2.38	4.40	7.38	5.51	5.43	-31.09%
YoY %	-83.93%	51.68%	-45.91%	-40.38%	33.94%	1.47%	-	-
Horiz. %	10.68%	66.48%	43.83%	81.03%	135.91%	101.47%	100.00%	-
DY	0.00	1.19	1.07	2.27	3.00	1.51	3.07	-
YoY %	0.00%	11.21%	-52.86%	-24.33%	98.68%	-50.81%	-	-
Horiz. %	0.00%	38.76%	34.85%	73.94%	97.72%	49.19%	100.00%	-
P/NAPS	0.82	1.43	1.99	1.55	1.76	2.24	1.25	-6.77%
YoY %	-42.66%	-28.14%	28.39%	-11.93%	-21.43%	79.20%	-	-
Horiz. %	65.60%	114.40%	159.20%	124.00%	140.80%	179.20%	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