[ANALABS] YoY Quarter Result on 30-Apr-2007 [#4]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Quarter Result
Revenue	36,740	13,434	13,296	7,709	8,300	8,738	7,724	29.66%
YoY %	173.49%	1.04%	72.47%	-7.12%	-5.01%	13.13%	-	-
Horiz. %	475.66%	173.93%	172.14%	99.81%	107.46%	113.13%	100.00%	-
PBT	5,148	2,030	2,180	1,075	-453	831	861	34.70%
YoY %	153.60%	-6.88%	102.79%	337.31%	-154.51%	-3.48%	-	-
Horiz. %	597.91%	235.77%	253.19%	124.85%	-52.61%	96.52%	100.00%	-
Tax	-1,410	-654	-497	-288	-721	-206	602	-
YoY %	-115.60%	-31.59%	-72.57%	60.06%	-250.00%	-134.22%	-	-
Horiz. %	-234.22%	-108.64%	-82.56%	-47.84%	-119.77%	-34.22%	100.00%	-
NP	3,738	1,376	1,683	787	-1,174	625	1,463	16.91%
YoY %	171.66%	-18.24%	113.85%	167.04%	-287.84%	-57.28%	-	-
Horiz. %	255.50%	94.05%	115.04%	53.79%	-80.25%	42.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,738	1,376	1,641	817	-1,186	625	1,463	16.91%
YoY %	171.66%	-16.15%	100.86%	168.89%	-289.76%	-57.28%	-	-
Horiz. %	255.50%	94.05%	112.17%	55.84%	-81.07%	42.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.39%	32.22%	22.80%	26.79%	-	24.79%	-69.92%	-
YoY %	-14.99%	41.32%	-14.89%	0.00%	-	135.45%	-	-
Horiz. %	-39.17%	-46.08%	-32.61%	-38.32%	-	-35.45%	100.00%	-
Total Cost	33,002	12,058	11,613	6,922	9,474	8,113	6,261	31.90%
YoY %	173.69%	3.83%	67.77%	-26.94%	16.78%	29.58%	-	-
Horiz. %	527.10%	192.59%	185.48%	110.56%	151.32%	129.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,734	115,062	59,720	95,416	87,899	60,170	82,743	7.78%
YoY %	12.75%	92.67%	-37.41%	8.55%	46.08%	-27.28%	-	-
Horiz. %	156.79%	139.06%	72.18%	115.32%	106.23%	72.72%	100.00%	-

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

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	129,734	115,062	59,720	95,416	87,899	60,170	82,743	7.78%
YoY %	12.75%	92.67%	-37.41%	8.55%	46.08%	-27.28%	-	-
Horiz. %	156.79%	139.06%	72.18%	115.32%	106.23%	72.72%	100.00%	-
NOSH	59,239	59,310	59,720	59,635	59,795	60,170	59,959	-0.20%
YoY %	-0.12%	-0.69%	0.14%	-0.27%	-0.62%	0.35%	-	-
Horiz. %	98.80%	98.92%	99.60%	99.46%	99.73%	100.35%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	10.17%	10.24%	12.66%	10.21%	-14.14%	7.15%	18.94%	-
YoY %	-0.68%	-19.12%	24.00%	172.21%	-297.76%	-62.25%	-	-
Horiz. %	53.70%	54.07%	66.84%	53.91%	-74.66%	37.75%	100.00%	-
ROE	2.88%	1.20%	2.75%	0.86%	-1.35%	1.04%	1.77%	-
YoY %	140.00%	-56.36%	219.77%	163.70%	-229.81%	-41.24%	-	-
Horiz. %	162.71%	67.80%	155.37%	48.59%	-76.27%	58.76%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	62.02	22.65	22.26	12.93	13.88	14.52	12.88	29.93%
YoY %	173.82%	1.75%	72.16%	-6.84%	-4.41%	12.73%	-	-
Horiz. %	481.52%	175.85%	172.83%	100.39%	107.76%	112.73%	100.00%	-
EPS	6.31	2.32	2.75	1.37	-1.98	1.04	2.44	17.14%
YoY %	171.98%	-15.64%	100.73%	169.19%	-290.38%	-57.38%	-	-
Horiz. %	258.61%	95.08%	112.70%	56.15%	-81.15%	42.62%	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	2.19	1.94	1.00	1.60	1.47	1.00	1.38	7.99%
YoY %	12.89%	94.00%	-37.50%	8.84%	47.00%	-27.54%	-	-
Horiz. %	158.70%	140.58%	72.46%	115.94%	106.52%	72.46%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 59,635
RPS	30.60	11.19	11.08	6.42	6.91	7.28	6.43	29.67%
YoY %	173.46%	0.99%	72.59%	-7.09%	-5.08%	13.22%	-	-
Horiz. %	475.89%	174.03%	172.32%	99.84%	107.47%	113.22%	100.00%	-
EPS	3.11	1.15	1.37	0.68	-0.99	0.52	1.22	16.86%
YoY %	170.43%	-16.06%	101.47%	168.69%	-290.38%	-57.38%	-	-
Horiz. %	254.92%	94.26%	112.30%	55.74%	-81.15%	42.62%	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	1.0807	0.9585	0.4975	0.7948	0.7322	0.5012	0.6893	7.77%
YoY %	12.75%	92.66%	-37.41%	8.55%	46.09%	-27.29%	-	-
Horiz. %	156.78%	139.05%	72.17%	115.31%	106.22%	72.71%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	1.72	0.87	0.91	0.81	0.75	0.82	1.05	-
P/RPS	2.77	3.84	4.09	6.27	5.40	5.65	8.15	-16.45%
YoY %	-27.86%	-6.11%	-34.77%	16.11%	-4.42%	-30.67%	-	-
Horiz. %	33.99%	47.12%	50.18%	76.93%	66.26%	69.33%	100.00%	-
P/EPS	27.26	37.50	33.12	59.12	-37.81	78.94	43.03	-7.32%
YoY %	-27.31%	13.22%	-43.98%	256.36%	-147.90%	83.45%	-	-
Horiz. %	63.35%	87.15%	76.97%	137.39%	-87.87%	183.45%	100.00%	-
EY	3.67	2.67	3.02	1.69	-2.64	1.27	2.32	7.93%
YoY %	37.45%	-11.59%	78.70%	164.02%	-307.87%	-45.26%	-	-
Horiz. %	158.19%	115.09%	130.17%	72.84%	-113.79%	54.74%	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	0.79	0.45	0.91	0.51	0.51	0.82	0.76	0.64%
YoY %	75.56%	-50.55%	78.43%	0.00%	-37.80%	7.89%	-	-
Horiz. %	103.95%	59.21%	119.74%	67.11%	67.11%	107.89%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	29/06/10	30/06/09	27/06/08	29/06/07	30/06/06	30/06/05	02/07/04	-
Price	1.75	0.90	0.84	1.09	0.73	0.74	0.88	-
P/RPS	2.82	3.97	3.77	8.43	5.26	5.10	6.83	-13.70%
YoY %	-28.97%	5.31%	-55.28%	60.27%	3.14%	-25.33%	-	-
Horiz. %	41.29%	58.13%	55.20%	123.43%	77.01%	74.67%	100.00%	-
P/EPS	27.73	38.79	30.57	79.56	-36.81	71.24	36.07	-4.28%
YoY %	-28.51%	26.89%	-61.58%	316.14%	-151.67%	97.50%	-	-
Horiz. %	76.88%	107.54%	84.75%	220.57%	-102.05%	197.50%	100.00%	-
EY	3.61	2.58	3.27	1.26	-2.72	1.40	2.77	4.51%
YoY %	39.92%	-21.10%	159.52%	146.32%	-294.29%	-49.46%	-	-
Horiz. %	130.32%	93.14%	118.05%	45.49%	-98.19%	50.54%	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	0.80	0.46	0.84	0.68	0.50	0.74	0.64	3.78%
YoY %	73.91%	-45.24%	23.53%	36.00%	-32.43%	15.62%	-	-
Horiz. %	125.00%	71.88%	131.25%	106.25%	78.12%	115.62%	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