[ANNJOO] 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	595,431	424,299	706,504	366,984	479,241	156,685	140,818	27.14%
YoY %	40.33%	-39.94%	92.52%	-23.42%	205.86%	11.27%	-	-
Horiz. %	422.84%	301.31%	501.71%	260.61%	340.33%	111.27%	100.00%	-
PBT	77,507	2,673	227,650	50,152	33,067	12,591	31,395	16.24%
YoY %	2,799.63%	-98.83%	353.92%	51.67%	162.62%	-59.89%	-	-
Horiz. %	246.88%	8.51%	725.12%	159.75%	105.33%	40.11%	100.00%	-
Tax	-5,975	-915	-46,492	-7,707	-8,363	-3,932	-9,908	-8.08%
YoY %	-553.01%	98.03%	-503.24%	7.84%	-112.69%	60.31%	-	-
Horiz. %	60.30%	9.23%	469.24%	77.79%	84.41%	39.69%	100.00%	-
NP	71,532	1,758	181,158	42,445	24,704	8,659	21,487	22.18%
YoY %	3,968.94%	-99.03%	326.81%	71.81%	185.30%	-59.70%	-	-
Horiz. %	332.91%	8.18%	843.11%	197.54%	114.97%	40.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,887	2,219	180,508	39,266	18,354	7,525	21,487	21.99%
YoY %	3,094.55%	-98.77%	359.71%	113.94%	143.91%	-64.98%	-	-
Horiz. %	329.91%	10.33%	840.08%	182.74%	85.42%	35.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.71%	34.23%	20.42%	15.37%	25.29%	31.23%	31.56%	-
YoY %	-77.48%	67.63%	32.86%	-39.22%	-19.02%	-1.05%	-	-
Horiz. %	24.43%	108.46%	64.70%	48.70%	80.13%	98.95%	100.00%	-
Total Cost	523,899	422,541	525,346	324,539	454,537	148,026	119,331	27.94%
YoY %	23.99%	-19.57%	61.87%	-28.60%	207.07%	24.05%	-	-
Horiz. %	439.03%	354.09%	440.24%	271.97%	380.90%	124.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,004,776	852,297	1,093,210	673,499	406,079	449,893	435,045	14.96%
YoY %	17.89%	-22.04%	62.32%	65.85%	-9.74%	3.41%	-	-
Horiz. %	230.96%	195.91%	251.29%	154.81%	93.34%	103.41%	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	30,143	-	61,589	26,939	12,061	9,372	15,916	11.22%
YoY %	0.00%	-	128.62%	123.36%	28.69%	-41.12%	-	-
Horiz. %	189.39%	-	386.96%	169.26%	75.78%	58.88%	100.00%	-
Div Payout %	42.52%	-	34.12%	68.61%	65.72%	124.56%	74.07%	-
YoY %	0.00%	-	-50.27%	4.40%	-47.24%	68.17%	-	-
Horiz. %	57.41%	-	46.06%	92.63%	88.73%	168.17%	100.00%	-

	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	1,004,776	852,297	1,093,210	673,499	406,079	449,893	435,045	14.96%
YoY %	17.89%	-22.04%	62.32%	65.85%	-9.74%	3.41%	-	-
Horiz. %	230.96%	195.91%	251.29%	154.81%	93.34%	103.41%	100.00%	-
NOSH	502,388	504,318	513,244	336,749	201,029	267,793	265,271	11.22%
YoY %	-0.38%	-1.74%	52.41%	67.51%	-24.93%	0.95%	-	-
Horiz. %	189.39%	190.11%	193.48%	126.95%	75.78%	100.95%	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	12.01%	0.41%	25.64%	11.57%	5.15%	5.53%	15.26%	-
YoY %	2,829.27%	-98.40%	121.61%	124.66%	-6.87%	-63.76%	-	-
Horiz. %	78.70%	2.69%	168.02%	75.82%	33.75%	36.24%	100.00%	-
ROE	7.06%	0.26%	16.51%	5.83%	4.52%	1.67%	4.94%	-
YoY %	2,615.38%	-98.43%	183.19%	28.98%	170.66%	-66.19%	-	-
Horiz. %	142.91%	5.26%	334.21%	118.02%	91.50%	33.81%	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	118.52	84.13	137.65	108.98	238.39	58.51	53.08	14.31%
YoY %	40.88%	-38.88%	26.31%	-54.28%	307.43%	10.23%	-	-
Horiz. %	223.29%	158.50%	259.33%	205.31%	449.11%	110.23%	100.00%	-
EPS	14.11	0.44	35.17	7.77	9.13	2.81	8.10	9.68%
YoY %	3,106.82%	-98.75%	352.64%	-14.90%	224.91%	-65.31%	-	-
Horiz. %	174.20%	5.43%	434.20%	95.93%	112.72%	34.69%	100.00%	-
DPS	6.00	0.00	12.00	8.00	6.00	3.50	6.00	0.00%
YoY %	0.00%	0.00%	50.00%	33.33%	71.43%	-41.67%	-	-
Horiz. %	100.00%	0.00%	200.00%	133.33%	100.00%	58.33%	100.00%	-
NAPS	2.00	1.69	2.13	2.00	2.02	1.68	1.64	3.36%
YoY %	18.34%	-20.66%	6.50%	-0.99%	20.24%	2.44%	-	-
Horiz. %	121.95%	103.05%	129.88%	121.95%	123.17%	102.44%	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 - 336,749
RPS	82.82	59.02	98.27	51.05	66.66	21.79	19.59	27.14%
YoY %	40.33%	-39.94%	92.50%	-23.42%	205.92%	11.23%	-	-
Horiz. %	422.77%	301.28%	501.63%	260.59%	340.28%	111.23%	100.00%	-
EPS	9.86	0.31	25.11	5.46	2.55	1.05	2.99	21.99%
YoY %	3,080.65%	-98.77%	359.89%	114.12%	142.86%	-64.88%	-	-
Horiz. %	329.77%	10.37%	839.80%	182.61%	85.28%	35.12%	100.00%	-
DPS	4.19	0.00	8.57	3.75	1.68	1.30	2.21	11.24%
YoY %	0.00%	0.00%	128.53%	123.21%	29.23%	-41.18%	-	-
Horiz. %	189.59%	0.00%	387.78%	169.68%	76.02%	58.82%	100.00%	-
NAPS	1.3976	1.1855	1.5206	0.9368	0.5648	0.6258	0.6051	14.96%
YoY %	17.89%	-22.04%	62.32%	65.86%	-9.75%	3.42%	-	-
Horiz. %	230.97%	195.92%	251.30%	154.82%	93.34%	103.42%	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	2.40	1.91	3.82	3.76	1.11	1.59	1.59	-
P/RPS	2.02	2.27	2.78	3.45	0.47	2.72	3.00	-6.37%
YoY %	-11.01%	-18.35%	-19.42%	634.04%	-82.72%	-9.33%	-	-
Horiz. %	67.33%	75.67%	92.67%	115.00%	15.67%	90.67%	100.00%	-
P/EPS	17.01	434.09	10.86	32.25	12.16	56.58	19.63	-2.35%
YoY %	-96.08%	3,897.15%	-66.33%	165.21%	-78.51%	188.23%	-	-
Horiz. %	86.65%	2,211.36%	55.32%	164.29%	61.95%	288.23%	100.00%	-
EY	5.88	0.23	9.21	3.10	8.23	1.77	5.09	2.43%
YoY %	2,456.52%	-97.50%	197.10%	-62.33%	364.97%	-65.23%	-	-
Horiz. %	115.52%	4.52%	180.94%	60.90%	161.69%	34.77%	100.00%	-
DY	2.50	0.00	3.14	2.13	5.41	2.20	3.77	-6.61%
YoY %	0.00%	0.00%	47.42%	-60.63%	145.91%	-41.64%	-	-
Horiz. %	66.31%	0.00%	83.29%	56.50%	143.50%	58.36%	100.00%	-
P/NAPS	1.20	1.13	1.79	1.88	0.55	0.95	0.97	3.60%
YoY %	6.19%	-36.87%	-4.79%	241.82%	-42.11%	-2.06%	-	-
Horiz. %	123.71%	116.49%	184.54%	193.81%	56.70%	97.94%	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	03/08/10	25/08/09	07/08/08	15/08/07	28/08/06	25/08/05	24/08/04	-
Price	2.57	2.30	3.68	3.48	1.28	1.50	1.65	-
P/RPS	2.17	2.73	2.67	3.19	0.54	2.56	3.11	-5.81%
YoY %	-20.51%	2.25%	-16.30%	490.74%	-78.91%	-17.68%	-	-
Horiz. %	69.77%	87.78%	85.85%	102.57%	17.36%	82.32%	100.00%	-
P/EPS	18.21	522.73	10.46	29.84	14.02	53.38	20.37	-1.85%
YoY %	-96.52%	4,897.42%	-64.95%	112.84%	-73.74%	162.05%	-	-
Horiz. %	89.40%	2,566.18%	51.35%	146.49%	68.83%	262.05%	100.00%	-
EY	5.49	0.19	9.56	3.35	7.13	1.87	4.91	1.87%
YoY %	2,789.47%	-98.01%	185.37%	-53.02%	281.28%	-61.91%	-	-
Horiz. %	111.81%	3.87%	194.70%	68.23%	145.21%	38.09%	100.00%	-
DY	2.33	0.00	3.26	2.30	4.69	2.33	3.64	-7.16%
YoY %	0.00%	0.00%	41.74%	-50.96%	101.29%	-35.99%	-	-
Horiz. %	64.01%	0.00%	89.56%	63.19%	128.85%	64.01%	100.00%	-
P/NAPS	1.29	1.36	1.73	1.74	0.63	0.89	1.01	4.16%
YoY %	-5.15%	-21.39%	-0.57%	176.19%	-29.21%	-11.88%	-	-
Horiz. %	127.72%	134.65%	171.29%	172.28%	62.38%	88.12%	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