[DNONCE] YoY Cumulative Quarter Result on 30-Nov-2009 [#1]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Cumulative Result
Revenue	47,994	40,778	38,367	45,108	44,953	43,450	43,014	1.84%
YoY %	17.70%	6.28%	-14.94%	0.34%	3.46%	1.01%	-	-
Horiz. %	111.58%	94.80%	89.20%	104.87%	104.51%	101.01%	100.00%	-
PBT	549	-7,888	1,023	709	556	900	2,115	-20.11%
YoY %	106.96%	-871.07%	44.29%	27.52%	-38.22%	-57.45%	-	-
Horiz. %	25.96%	-372.96%	48.37%	33.52%	26.29%	42.55%	100.00%	-
Tax	-201	-264	-463	-173	-269	-195	-344	-8.55%
YoY %	23.86%	42.98%	-167.63%	35.69%	-37.95%	43.31%	-	-
Horiz. %	58.43%	76.74%	134.59%	50.29%	78.20%	56.69%	100.00%	-
NP	348	-8,152	560	536	287	705	1,771	-23.73%
YoY %	104.27%	-1,555.71%	4.48%	86.76%	-59.29%	-60.19%	-	-
Horiz. %	19.65%	-460.30%	31.62%	30.27%	16.21%	39.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300	-6,113	498	101	147	70	1,141	-19.94%
YoY %	104.91%	-1,327.51%	393.07%	-31.29%	110.00%	-93.87%	-	-
Horiz. %	26.29%	-535.76%	43.65%	8.85%	12.88%	6.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.61%	-	45.26%	24.40%	48.38%	21.67%	16.26%	-
YoY %	0.00%	-	85.49%	-49.57%	123.26%	33.27%	-	-
Horiz. %	225.15%	-	278.35%	150.06%	297.54%	133.27%	100.00%	-
Total Cost	47,646	48,930	37,807	44,572	44,666	42,745	41,243	2.43%
YoY %	-2.62%	29.42%	-15.18%	-0.21%	4.49%	3.64%	-	-
Horiz. %	115.53%	118.64%	91.67%	108.07%	108.30%	103.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,835	44,212	46,630	43,613	43,654	44,187	48,706	1.36%
YoY %	19.50%	-5.19%	6.92%	-0.09%	-1.21%	-9.28%	-	-
Horiz. %	108.48%	90.77%	95.74%	89.54%	89.63%	90.72%	100.00%	-

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

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	52,835	44,212	46,630	43,613	43,654	44,187	48,706	1.36%
YoY %	19.50%	-5.19%	6.92%	-0.09%	-1.21%	-9.28%	-	-
Horiz. %	108.48%	90.77%	95.74%	89.54%	89.63%	90.72%	100.00%	-
NOSH	44,776	45,114	45,272	45,909	44,545	43,750	45,098	-0.11%
YoY %	-0.75%	-0.35%	-1.39%	3.06%	1.82%	-2.99%	-	-
Horiz. %	99.29%	100.04%	100.39%	101.80%	98.77%	97.01%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	0.73%	-19.99%	1.46%	1.19%	0.64%	1.62%	4.12%	-
YoY %	103.65%	-1,469.18%	22.69%	85.94%	-60.49%	-60.68%	-	-
Horiz. %	17.72%	-485.19%	35.44%	28.88%	15.53%	39.32%	100.00%	-
ROE	0.57%	-13.83%	1.07%	0.23%	0.34%	0.16%	2.34%	-
YoY %	104.12%	-1,392.52%	365.22%	-32.35%	112.50%	-93.16%	-	-
Horiz. %	24.36%	-591.03%	45.73%	9.83%	14.53%	6.84%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	107.19	90.39	84.75	98.26	100.91	99.31	95.38	1.96%
YoY %	18.59%	6.65%	-13.75%	-2.63%	1.61%	4.12%	-	-
Horiz. %	112.38%	94.77%	88.86%	103.02%	105.80%	104.12%	100.00%	-
EPS	0.67	-13.55	1.10	0.22	0.33	0.16	2.53	-19.84%
YoY %	104.94%	-1,331.82%	400.00%	-33.33%	106.25%	-93.68%	-	-
Horiz. %	26.48%	-535.57%	43.48%	8.70%	13.04%	6.32%	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	1.18	0.98	1.03	0.95	0.98	1.01	1.08	1.48%
YoY %	20.41%	-4.85%	8.42%	-3.06%	-2.97%	-6.48%	-	-
Horiz. %	109.26%	90.74%	95.37%	87.96%	90.74%	93.52%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 45,909
RPS	5.52	4.69	4.42	5.19	5.17	5.00	4.95	1.83%
YoY %	17.70%	6.11%	-14.84%	0.39%	3.40%	1.01%	-	-
Horiz. %	111.52%	94.75%	89.29%	104.85%	104.44%	101.01%	100.00%	-
EPS	0.03	-0.70	0.06	0.01	0.02	0.01	0.13	-21.66%
YoY %	104.29%	-1,266.67%	500.00%	-50.00%	100.00%	-92.31%	-	-
Horiz. %	23.08%	-538.46%	46.15%	7.69%	15.38%	7.69%	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	0.0608	0.0509	0.0537	0.0502	0.0502	0.0509	0.0561	1.34%
YoY %	19.45%	-5.21%	6.97%	0.00%	-1.38%	-9.27%	-	-
Horiz. %	108.38%	90.73%	95.72%	89.48%	89.48%	90.73%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.45	0.30	0.48	0.33	0.18	0.45	0.80	-
P/RPS	0.42	0.33	0.57	0.34	0.18	0.45	0.84	-10.90%
YoY %	27.27%	-42.11%	67.65%	88.89%	-60.00%	-46.43%	-	-
Horiz. %	50.00%	39.29%	67.86%	40.48%	21.43%	53.57%	100.00%	-
P/EPS	67.16	-2.21	43.64	150.00	54.55	281.25	31.62	13.36%
YoY %	3,138.91%	-105.06%	-70.91%	174.98%	-80.60%	789.47%	-	-
Horiz. %	212.40%	-6.99%	138.01%	474.38%	172.52%	889.47%	100.00%	-
EY	1.49	-45.17	2.29	0.67	1.83	0.36	3.16	-11.76%
YoY %	103.30%	-2,072.49%	241.79%	-63.39%	408.33%	-88.61%	-	-
Horiz. %	47.15%	-1,429.43%	72.47%	21.20%	57.91%	11.39%	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	0.38	0.31	0.47	0.35	0.18	0.45	0.74	-10.50%
YoY %	22.58%	-34.04%	34.29%	94.44%	-60.00%	-39.19%	-	-
Horiz. %	51.35%	41.89%	63.51%	47.30%	24.32%	60.81%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	29/01/13	30/01/12	26/01/11	27/01/10	21/01/09	30/01/08	30/01/07	-
Price	0.35	0.36	0.485	0.38	0.12	0.38	0.94	-
P/RPS	0.33	0.40	0.57	0.39	0.12	0.38	0.99	-16.71%
YoY %	-17.50%	-29.82%	46.15%	225.00%	-68.42%	-61.62%	-	-
Horiz. %	33.33%	40.40%	57.58%	39.39%	12.12%	38.38%	100.00%	-
P/EPS	52.24	-2.66	44.09	172.73	36.36	237.50	37.15	5.84%
YoY %	2,063.91%	-106.03%	-74.47%	375.06%	-84.69%	539.30%	-	-
Horiz. %	140.62%	-7.16%	118.68%	464.95%	97.87%	639.30%	100.00%	-
EY	1.91	-37.64	2.27	0.58	2.75	0.42	2.69	-5.54%
YoY %	105.07%	-1,758.15%	291.38%	-78.91%	554.76%	-84.39%	-	-
Horiz. %	71.00%	-1,399.26%	84.39%	21.56%	102.23%	15.61%	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	0.30	0.37	0.47	0.40	0.12	0.38	0.87	-16.24%
YoY %	-18.92%	-21.28%	17.50%	233.33%	-68.42%	-56.32%	-	-
Horiz. %	34.48%	42.53%	54.02%	45.98%	13.79%	43.68%	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