[MSC] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	543,783	852,627	623,129	418,092	595,769	329,717	377,419	6.26%
YoY %	-36.22%	36.83%	49.04%	-29.82%	80.69%	-12.64%	-	-
Horiz. %	144.08%	225.91%	165.10%	110.78%	157.85%	87.36%	100.00%	-
PBT	-77,053	53,348	16,390	10,662	8,088	16,691	10,511	-
YoY %	-244.43%	225.49%	53.72%	31.82%	-51.54%	58.80%	-	-
Horiz. %	-733.07%	507.54%	155.93%	101.44%	76.95%	158.80%	100.00%	-
Tax	18,122	-15,904	-10,835	-4,254	-5,484	-6,690	-2,763	-
YoY %	213.95%	-46.78%	-154.70%	22.43%	18.03%	-142.13%	-	-
Horiz. %	-655.88%	575.61%	392.15%	153.96%	198.48%	242.13%	100.00%	-
NP	-58,931	37,444	5,555	6,408	2,604	10,001	7,748	-
YoY %	-257.38%	574.06%	-13.31%	146.08%	-73.96%	29.08%	-	-
Horiz. %	-760.60%	483.27%	71.70%	82.71%	33.61%	129.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-46,212	36,301	7,983	6,989	3,027	8,138	10,041	-
YoY %	-227.30%	354.73%	14.22%	130.89%	-62.80%	-18.95%	-	-
Horiz. %	-460.23%	361.53%	79.50%	69.60%	30.15%	81.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.81%	66.11%	39.90%	67.80%	40.08%	26.29%	-
YoY %	-	-54.91%	65.69%	-41.15%	69.16%	52.45%	-	-
Horiz. %	-	113.39%	251.46%	151.77%	257.89%	152.45%	100.00%	-
Total Cost	602,714	815,183	617,574	411,684	593,165	319,716	369,671	8.48%
YoY %	-26.06%	32.00%	50.01%	-30.60%	85.53%	-13.51%	-	-
Horiz. %	163.04%	220.52%	167.06%	111.36%	160.46%	86.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,000	430,011	269,614	300,602	356,429	308,348	289,990	4.14%
YoY %	-13.96%	59.49%	-10.31%	-15.66%	15.59%	6.33%	-	-
Horiz. %	127.59%	148.28%	92.97%	103.66%	122.91%	106.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	12,000	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	33.06%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	370,000	430,011	269,614	300,602	356,429	308,348	289,990	4.14%
YoY %	-13.96%	59.49%	-10.31%	-15.66%	15.59%	6.33%	-	-
Horiz. %	127.59%	148.28%	92.97%	103.66%	122.91%	106.33%	100.00%	-
NOSH	100,000	100,002	75,311	75,150	75,675	74,660	74,932	4.92%
YoY %	-0.00%	32.79%	0.21%	-0.69%	1.36%	-0.36%	-	-
Horiz. %	133.45%	133.46%	100.51%	100.29%	100.99%	99.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-10.84%	4.39%	0.89%	1.53%	0.44%	3.03%	2.05%	-
YoY %	-346.92%	393.26%	-41.83%	247.73%	-85.48%	47.80%	-	-
Horiz. %	-528.78%	214.15%	43.41%	74.63%	21.46%	147.80%	100.00%	-
ROE	-12.49%	8.44%	2.96%	2.33%	0.85%	2.64%	3.46%	-
YoY %	-247.99%	185.14%	27.04%	174.12%	-67.80%	-23.70%	-	-
Horiz. %	-360.98%	243.93%	85.55%	67.34%	24.57%	76.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	543.78	852.60	827.40	556.34	787.27	441.62	503.68	1.28%
YoY %	-36.22%	3.05%	48.72%	-29.33%	78.27%	-12.32%	-	-
Horiz. %	107.96%	169.27%	164.27%	110.46%	156.30%	87.68%	100.00%	-
EPS	-46.20	36.30	10.60	9.30	4.00	10.90	13.40	-
YoY %	-227.27%	242.45%	13.98%	132.50%	-63.30%	-18.66%	-	-
Horiz. %	-344.78%	270.90%	79.10%	69.40%	29.85%	81.34%	100.00%	-
DPS	0.00	12.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	3.70	4.30	3.58	4.00	4.71	4.13	3.87	-0.74%
YoY %	-13.95%	20.11%	-10.50%	-15.07%	14.04%	6.72%	-	-
Horiz. %	95.61%	111.11%	92.51%	103.36%	121.71%	106.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,150
RPS	129.47	203.01	148.36	99.55	141.85	78.50	89.86	6.26%
YoY %	-36.22%	36.84%	49.03%	-29.82%	80.70%	-12.64%	-	-
Horiz. %	144.08%	225.92%	165.10%	110.78%	157.86%	87.36%	100.00%	-
EPS	-11.00	8.64	1.90	1.66	0.72	1.94	2.39	-
YoY %	-227.31%	354.74%	14.46%	130.56%	-62.89%	-18.83%	-	-
Horiz. %	-460.25%	361.51%	79.50%	69.46%	30.13%	81.17%	100.00%	-
DPS	0.00	2.86	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	0.881	1.0238	0.6419	0.7157	0.8486	0.7342	0.6905	4.14%
YoY %	-13.95%	59.50%	-10.31%	-15.66%	15.58%	6.33%	-	-
Horiz. %	127.59%	148.27%	92.96%	103.65%	122.90%	106.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.80	4.53	3.36	3.00	8.10	6.50	6.00	-
P/RPS	0.70	0.53	0.41	0.54	1.03	1.47	1.19	-8.45%
YoY %	32.08%	29.27%	-24.07%	-47.57%	-29.93%	23.53%	-	-
Horiz. %	58.82%	44.54%	34.45%	45.38%	86.55%	123.53%	100.00%	-
P/EPS	-8.22	12.48	31.70	32.26	202.50	59.63	44.78	-
YoY %	-165.87%	-60.63%	-1.74%	-84.07%	239.59%	33.16%	-	-
Horiz. %	-18.36%	27.87%	70.79%	72.04%	452.21%	133.16%	100.00%	-
EY	-12.16	8.01	3.15	3.10	0.49	1.68	2.23	-
YoY %	-251.81%	154.29%	1.61%	532.65%	-70.83%	-24.66%	-	-
Horiz. %	-545.29%	359.19%	141.26%	139.01%	21.97%	75.34%	100.00%	-
DY	0.00	2.65	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.03	1.05	0.94	0.75	1.72	1.57	1.55	-6.57%
YoY %	-1.90%	11.70%	25.33%	-56.40%	9.55%	1.29%	-	-
Horiz. %	66.45%	67.74%	60.65%	48.39%	110.97%	101.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	08/08/12	10/08/11	10/08/10	12/08/09	12/08/08	07/08/07	19/09/06	-
Price	3.76	4.14	3.95	3.28	6.75	8.20	6.00	-
P/RPS	0.69	0.49	0.48	0.59	0.86	1.86	1.19	-8.67%
YoY %	40.82%	2.08%	-18.64%	-31.40%	-53.76%	56.30%	-	-
Horiz. %	57.98%	41.18%	40.34%	49.58%	72.27%	156.30%	100.00%	-
P/EPS	-8.14	11.40	37.26	35.27	168.75	75.23	44.78	-
YoY %	-171.40%	-69.40%	5.64%	-79.10%	124.31%	68.00%	-	-
Horiz. %	-18.18%	25.46%	83.21%	78.76%	376.84%	168.00%	100.00%	-
EY	-12.29	8.77	2.68	2.84	0.59	1.33	2.23	-
YoY %	-240.14%	227.24%	-5.63%	381.36%	-55.64%	-40.36%	-	-
Horiz. %	-551.12%	393.27%	120.18%	127.35%	26.46%	59.64%	100.00%	-
DY	0.00	2.90	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.02	0.96	1.10	0.82	1.43	1.99	1.55	-6.73%
YoY %	6.25%	-12.73%	34.15%	-42.66%	-28.14%	28.39%	-	-
Horiz. %	65.81%	61.94%	70.97%	52.90%	92.26%	128.39%	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