[MSNIAGA] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	71,155	70,275	68,665	108,549	84,702	85,355	72,271	-0.25%
YoY %	1.25%	2.34%	-36.74%	28.15%	-0.77%	18.10%	-	-
Horiz. %	98.46%	97.24%	95.01%	150.20%	117.20%	118.10%	100.00%	-
PBT	4,000	981	1,257	3,985	9,099	6,216	9,231	-13.00%
YoY %	307.75%	-21.96%	-68.46%	-56.20%	46.38%	-32.66%	-	-
Horiz. %	43.33%	10.63%	13.62%	43.17%	98.57%	67.34%	100.00%	-
Tax	-1,200	-295	-371	-1,195	-2,693	-1,818	-2,730	-12.79%
YoY %	-306.78%	20.49%	68.95%	55.63%	-48.13%	33.41%	-	-
Horiz. %	43.96%	10.81%	13.59%	43.77%	98.64%	66.59%	100.00%	-
NP	2,800	686	886	2,790	6,406	4,398	6,501	-13.09%
YoY %	308.16%	-22.57%	-68.24%	-56.45%	45.66%	-32.35%	-	-
Horiz. %	43.07%	10.55%	13.63%	42.92%	98.54%	67.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,492	345	425	2,403	6,197	4,264	6,501	-14.76%
YoY %	622.32%	-18.82%	-82.31%	-61.22%	45.33%	-34.41%	-	-
Horiz. %	38.33%	5.31%	6.54%	36.96%	95.32%	65.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.00%	30.07%	29.51%	29.99%	29.60%	29.25%	29.57%	-
YoY %	-0.23%	1.90%	-1.60%	1.32%	1.20%	-1.08%	-	-
Horiz. %	101.45%	101.69%	99.80%	101.42%	100.10%	98.92%	100.00%	-
Total Cost	68,355	69,589	67,779	105,759	78,296	80,957	65,770	0.64%
YoY %	-1.77%	2.67%	-35.91%	35.08%	-3.29%	23.09%	-	-
Horiz. %	103.93%	105.81%	103.05%	160.80%	119.05%	123.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,851	180,973	180,321	173,885	177,574	166,694	146,816	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.27%	122.82%	118.44%	120.95%	113.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	180,851	180,973	180,321	173,885	177,574	166,694	146,816	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.27%	122.82%	118.44%	120.95%	113.54%	100.00%	-
NOSH	60,485	60,526	60,714	60,376	60,399	60,396	60,418	0.01%
YoY %	-0.07%	-0.31%	0.56%	-0.04%	0.00%	-0.04%	-	-
Horiz. %	100.11%	100.18%	100.49%	99.93%	99.97%	99.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.94%	0.98%	1.29%	2.57%	7.56%	5.15%	9.00%	-
YoY %	302.04%	-24.03%	-49.81%	-66.01%	46.80%	-42.78%	-	-
Horiz. %	43.78%	10.89%	14.33%	28.56%	84.00%	57.22%	100.00%	-
ROE	1.38%	0.19%	0.24%	1.38%	3.49%	2.56%	4.43%	-
YoY %	626.32%	-20.83%	-82.61%	-60.46%	36.33%	-42.21%	-	-
Horiz. %	31.15%	4.29%	5.42%	31.15%	78.78%	57.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	117.64	116.11	113.10	179.79	140.24	141.32	119.62	-0.27%
YoY %	1.32%	2.66%	-37.09%	28.20%	-0.76%	18.14%	-	-
Horiz. %	98.34%	97.07%	94.55%	150.30%	117.24%	118.14%	100.00%	-
EPS	4.12	0.57	0.70	3.98	10.26	7.06	10.76	-14.77%
YoY %	622.81%	-18.57%	-82.41%	-61.21%	45.33%	-34.39%	-	-
Horiz. %	38.29%	5.30%	6.51%	36.99%	95.35%	65.61%	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	2.99	2.99	2.97	2.88	2.94	2.76	2.43	3.51%
YoY %	0.00%	0.67%	3.12%	-2.04%	6.52%	13.58%	-	-
Horiz. %	123.05%	123.05%	122.22%	118.52%	120.99%	113.58%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,376
RPS	117.80	116.35	113.68	179.71	140.23	141.31	119.65	-0.25%
YoY %	1.25%	2.35%	-36.74%	28.15%	-0.76%	18.10%	-	-
Horiz. %	98.45%	97.24%	95.01%	150.20%	117.20%	118.10%	100.00%	-
EPS	4.13	0.57	0.70	3.98	10.26	7.06	10.76	-14.74%
YoY %	624.56%	-18.57%	-82.41%	-61.21%	45.33%	-34.39%	-	-
Horiz. %	38.38%	5.30%	6.51%	36.99%	95.35%	65.61%	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	2.9941	2.9962	2.9854	2.8788	2.9399	2.7598	2.4307	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.26%	122.82%	118.44%	120.95%	113.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.86	1.50	1.60	2.36	2.60	2.68	3.70	-
P/RPS	1.58	1.29	1.41	1.31	1.85	1.90	3.09	-10.57%
YoY %	22.48%	-8.51%	7.63%	-29.19%	-2.63%	-38.51%	-	-
Horiz. %	51.13%	41.75%	45.63%	42.39%	59.87%	61.49%	100.00%	-
P/EPS	45.15	263.16	228.57	59.30	25.34	37.96	34.39	4.63%
YoY %	-82.84%	15.13%	285.45%	134.02%	-33.25%	10.38%	-	-
Horiz. %	131.29%	765.22%	664.64%	172.43%	73.68%	110.38%	100.00%	-
EY	2.22	0.38	0.44	1.69	3.95	2.63	2.91	-4.40%
YoY %	484.21%	-13.64%	-73.96%	-57.22%	50.19%	-9.62%	-	-
Horiz. %	76.29%	13.06%	15.12%	58.08%	135.74%	90.38%	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	0.62	0.50	0.54	0.82	0.88	0.97	1.52	-13.87%
YoY %	24.00%	-7.41%	-34.15%	-6.82%	-9.28%	-36.18%	-	-
Horiz. %	40.79%	32.89%	35.53%	53.95%	57.89%	63.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/10	20/08/09	27/08/08	28/08/07	11/08/06	05/08/05	05/08/04	-
Price	1.85	1.65	1.57	2.10	2.53	2.66	3.86	-
P/RPS	1.57	1.42	1.39	1.17	1.80	1.88	3.23	-11.32%
YoY %	10.56%	2.16%	18.80%	-35.00%	-4.26%	-41.80%	-	-
Horiz. %	48.61%	43.96%	43.03%	36.22%	55.73%	58.20%	100.00%	-
P/EPS	44.90	289.47	224.29	52.76	24.66	37.68	35.87	3.81%
YoY %	-84.49%	29.06%	325.11%	113.95%	-34.55%	5.05%	-	-
Horiz. %	125.17%	807.00%	625.29%	147.09%	68.75%	105.05%	100.00%	-
EY	2.23	0.35	0.45	1.90	4.06	2.65	2.79	-3.66%
YoY %	537.14%	-22.22%	-76.32%	-53.20%	53.21%	-5.02%	-	-
Horiz. %	79.93%	12.54%	16.13%	68.10%	145.52%	94.98%	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	0.62	0.55	0.53	0.73	0.86	0.96	1.59	-14.52%
YoY %	12.73%	3.77%	-27.40%	-15.12%	-10.42%	-39.62%	-	-
Horiz. %	38.99%	34.59%	33.33%	45.91%	54.09%	60.38%	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