[TRC] YoY Quarter Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	94,721	100,553	108,764	180,189	137,348	73,029	56,801	8.88%
YoY %	-5.80%	-7.55%	-39.64%	31.19%	88.07%	28.57%	-	-
Horiz. %	166.76%	177.03%	191.48%	317.23%	241.81%	128.57%	100.00%	-
PBT	3,931	7,926	6,138	13,426	16,890	9,455	3,721	0.91%
YoY %	-50.40%	29.13%	-54.28%	-20.51%	78.64%	154.10%	-	-
Horiz. %	105.64%	213.01%	164.96%	360.82%	453.91%	254.10%	100.00%	-
Tax	-2,587	-2,026	-3,086	-3,314	-4,913	-2,944	-933	18.50%
YoY %	-27.69%	34.35%	6.88%	32.55%	-66.88%	-215.54%	-	-
Horiz. %	277.28%	217.15%	330.76%	355.20%	526.58%	315.54%	100.00%	-
NP	1,344	5,900	3,052	10,112	11,977	6,511	2,788	-11.44%
YoY %	-77.22%	93.32%	-69.82%	-15.57%	83.95%	133.54%	-	-
Horiz. %	48.21%	211.62%	109.47%	362.70%	429.59%	233.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,344	5,900	3,052	10,112	11,977	6,511	2,788	-11.44%
YoY %	-77.22%	93.32%	-69.82%	-15.57%	83.95%	133.54%	-	-
Horiz. %	48.21%	211.62%	109.47%	362.70%	429.59%	233.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	65.81%	25.56%	50.28%	24.68%	29.09%	31.14%	25.07%	-
YoY %	157.47%	-49.16%	103.73%	-15.16%	-6.58%	24.21%	-	-
Horiz. %	262.50%	101.95%	200.56%	98.44%	116.04%	124.21%	100.00%	-
Total Cost	93,377	94,653	105,712	170,077	125,371	66,518	54,013	9.54%
YoY %	-1.35%	-10.46%	-37.84%	35.66%	88.48%	23.15%	-	-
Horiz. %	172.88%	175.24%	195.72%	314.88%	232.11%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,800	304,516	290,034	276,989	236,185	179,235	123,705	16.95%
YoY %	4.03%	4.99%	4.71%	17.28%	31.77%	44.89%	-	-
Horiz. %	256.09%	246.16%	234.46%	223.91%	190.93%	144.89%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	316,800	304,516	290,034	276,989	236,185	179,235	123,705	16.95%
YoY %	4.03%	4.99%	4.71%	17.28%	31.77%	44.89%	-	-
Horiz. %	256.09%	246.16%	234.46%	223.91%	190.93%	144.89%	100.00%	-
NOSH	479,999	190,322	189,565	189,718	140,586	121,928	92,317	31.58%
YoY %	152.20%	0.40%	-0.08%	34.95%	15.30%	32.08%	-	-
Horiz. %	519.95%	206.16%	205.34%	205.51%	152.29%	132.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.42%	5.87%	2.81%	5.61%	8.72%	8.92%	4.91%	-
YoY %	-75.81%	108.90%	-49.91%	-35.67%	-2.24%	81.67%	-	-
Horiz. %	28.92%	119.55%	57.23%	114.26%	177.60%	181.67%	100.00%	-
ROE	0.42%	1.94%	1.05%	3.65%	5.07%	3.63%	2.25%	-
YoY %	-78.35%	84.76%	-71.23%	-28.01%	39.67%	61.33%	-	-
Horiz. %	18.67%	86.22%	46.67%	162.22%	225.33%	161.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	19.73	52.83	57.38	94.98	97.70	59.89	61.53	-17.25%
YoY %	-62.65%	-7.93%	-39.59%	-2.78%	63.13%	-2.67%	-	-
Horiz. %	32.07%	85.86%	93.26%	154.36%	158.78%	97.33%	100.00%	-
EPS	0.28	3.10	1.61	5.33	8.52	5.34	3.02	-32.69%
YoY %	-90.97%	92.55%	-69.79%	-37.44%	59.55%	76.82%	-	-
Horiz. %	9.27%	102.65%	53.31%	176.49%	282.12%	176.82%	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	0.66	1.60	1.53	1.46	1.68	1.47	1.34	-11.12%
YoY %	-58.75%	4.58%	4.79%	-13.10%	14.29%	9.70%	-	-
Horiz. %	49.25%	119.40%	114.18%	108.96%	125.37%	109.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 189,718
RPS	19.71	20.93	22.64	37.50	28.58	15.20	11.82	8.88%
YoY %	-5.83%	-7.55%	-39.63%	31.21%	88.03%	28.60%	-	-
Horiz. %	166.75%	177.07%	191.54%	317.26%	241.79%	128.60%	100.00%	-
EPS	0.28	1.23	0.64	2.10	2.49	1.36	0.58	-11.41%
YoY %	-77.24%	92.19%	-69.52%	-15.66%	83.09%	134.48%	-	-
Horiz. %	48.28%	212.07%	110.34%	362.07%	429.31%	234.48%	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	0.6593	0.6338	0.6036	0.5765	0.4915	0.373	0.2575	16.94%
YoY %	4.02%	5.00%	4.70%	17.29%	31.77%	44.85%	-	-
Horiz. %	256.04%	246.14%	234.41%	223.88%	190.87%	144.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.71	0.68	0.48	0.43	0.71	0.65	0.50	-
P/RPS	3.60	1.29	0.84	0.45	0.73	1.09	0.81	28.19%
YoY %	179.07%	53.57%	86.67%	-38.36%	-33.03%	34.57%	-	-
Horiz. %	444.44%	159.26%	103.70%	55.56%	90.12%	134.57%	100.00%	-
P/EPS	253.57	21.94	29.81	8.07	8.33	12.17	16.56	57.51%
YoY %	1,055.74%	-26.40%	269.39%	-3.12%	-31.55%	-26.51%	-	-
Horiz. %	1,531.22%	132.49%	180.01%	48.73%	50.30%	73.49%	100.00%	-
EY	0.39	4.56	3.35	12.40	12.00	8.22	6.04	-36.63%
YoY %	-91.45%	36.12%	-72.98%	3.33%	45.99%	36.09%	-	-
Horiz. %	6.46%	75.50%	55.46%	205.30%	198.68%	136.09%	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	1.08	0.43	0.31	0.29	0.42	0.44	0.37	19.52%
YoY %	151.16%	38.71%	6.90%	-30.95%	-4.55%	18.92%	-	-
Horiz. %	291.89%	116.22%	83.78%	78.38%	113.51%	118.92%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	31/05/12	27/05/11	31/05/10	27/05/09	27/05/08	22/05/07	30/05/06	-
Price	0.63	0.73	0.46	0.54	0.75	0.67	0.50	-
P/RPS	3.19	1.38	0.80	0.57	0.77	1.12	0.81	25.63%
YoY %	131.16%	72.50%	40.35%	-25.97%	-31.25%	38.27%	-	-
Horiz. %	393.83%	170.37%	98.77%	70.37%	95.06%	138.27%	100.00%	-
P/EPS	225.00	23.55	28.57	10.13	8.80	12.55	16.56	54.41%
YoY %	855.41%	-17.57%	182.03%	15.11%	-29.88%	-24.21%	-	-
Horiz. %	1,358.70%	142.21%	172.52%	61.17%	53.14%	75.79%	100.00%	-
EY	0.44	4.25	3.50	9.87	11.36	7.97	6.04	-35.34%
YoY %	-89.65%	21.43%	-64.54%	-13.12%	42.53%	31.95%	-	-
Horiz. %	7.28%	70.36%	57.95%	163.41%	188.08%	131.95%	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	0.95	0.46	0.30	0.37	0.45	0.46	0.37	17.00%
YoY %	106.52%	53.33%	-18.92%	-17.78%	-2.17%	24.32%	-	-
Horiz. %	256.76%	124.32%	81.08%	100.00%	121.62%	124.32%	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