[XL] YoY Quarter Result on 31-Jul-2009 [#2]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	3,534	3,524	5,409	4,325	4,422	9,194	9,629	-15.37%
YoY %	0.28%	-34.85%	25.06%	-2.19%	-51.90%	-4.52%	-	-
Horiz. %	36.70%	36.60%	56.17%	44.92%	45.92%	95.48%	100.00%	-
PBT	-295	-298	-613	-2,162	-4,919	1,128	2,608	-
YoY %	1.01%	51.39%	71.65%	56.05%	-536.08%	-56.75%	-	-
Horiz. %	-11.31%	-11.43%	-23.50%	-82.90%	-188.61%	43.25%	100.00%	-
Tax	2,361	-1,014	-592	-158	1,098	-147	-308	-
YoY %	332.84%	-71.28%	-274.68%	-114.39%	846.94%	52.27%	-	-
Horiz. %	-766.56%	329.22%	192.21%	51.30%	-356.49%	47.73%	100.00%	-
NP	2,066	-1,312	-1,205	-2,320	-3,821	981	2,300	-1.77%
YoY %	257.47%	-8.88%	48.06%	39.28%	-489.50%	-57.35%	-	-
Horiz. %	89.83%	-57.04%	-52.39%	-100.87%	-166.13%	42.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,066	-1,312	-1,205	-2,320	-3,821	981	2,300	-1.77%
YoY %	257.47%	-8.88%	48.06%	39.28%	-489.50%	-57.35%	-	-
Horiz. %	89.83%	-57.04%	-52.39%	-100.87%	-166.13%	42.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	13.03%	11.81%	-
YoY %	-	-	-	-	-	10.33%	-	-
Horiz. %	-	-	-	-	-	110.33%	100.00%	-
Total Cost	1,468	4,836	6,614	6,645	8,243	8,213	7,329	-23.48%
YoY %	-69.64%	-26.88%	-0.47%	-19.39%	0.37%	12.06%	-	-
Horiz. %	20.03%	65.98%	90.24%	90.67%	112.47%	112.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,109	120,266	121,951	125,090	136,568	143,153	140,474	-11.14%
YoY %	-42.54%	-1.38%	-2.51%	-8.40%	-4.60%	1.91%	-	-
Horiz. %	49.20%	85.61%	86.81%	89.05%	97.22%	101.91%	100.00%	-

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

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	69,109	120,266	121,951	125,090	136,568	143,153	140,474	-11.14%
YoY %	-42.54%	-1.38%	-2.51%	-8.40%	-4.60%	1.91%	-	-
Horiz. %	49.20%	85.61%	86.81%	89.05%	97.22%	101.91%	100.00%	-
NOSH	72,746	72,888	72,590	72,727	72,642	72,666	72,784	-0.00%
YoY %	-0.19%	0.41%	-0.19%	0.12%	-0.03%	-0.16%	-	-
Horiz. %	99.95%	100.14%	99.73%	99.92%	99.80%	99.84%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	58.46%	-37.23%	-22.28%	-53.64%	-86.41%	10.67%	23.89%	-
YoY %	257.02%	-67.10%	58.46%	37.92%	-909.84%	-55.34%	-	-
Horiz. %	244.70%	-155.84%	-93.26%	-224.53%	-361.70%	44.66%	100.00%	-
ROE	2.99%	-1.09%	-0.99%	-1.85%	-2.80%	0.69%	1.64%	-
YoY %	374.31%	-10.10%	46.49%	33.93%	-505.80%	-57.93%	-	-
Horiz. %	182.32%	-66.46%	-60.37%	-112.80%	-170.73%	42.07%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	4.86	4.83	7.45	5.95	6.09	12.65	13.23	-15.35%
YoY %	0.62%	-35.17%	25.21%	-2.30%	-51.86%	-4.38%	-	-
Horiz. %	36.73%	36.51%	56.31%	44.97%	46.03%	95.62%	100.00%	-
EPS	2.84	-1.80	-1.66	-3.19	-5.26	1.35	3.16	-1.76%
YoY %	257.78%	-8.43%	47.96%	39.35%	-489.63%	-57.28%	-	-
Horiz. %	89.87%	-56.96%	-52.53%	-100.95%	-166.46%	42.72%	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	0.95	1.65	1.68	1.72	1.88	1.97	1.93	-11.13%
YoY %	-42.42%	-1.79%	-2.33%	-8.51%	-4.57%	2.07%	-	-
Horiz. %	49.22%	85.49%	87.05%	89.12%	97.41%	102.07%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,727
RPS	0.81	0.81	1.24	0.99	1.01	2.11	2.21	-15.39%
YoY %	0.00%	-34.68%	25.25%	-1.98%	-52.13%	-4.52%	-	-
Horiz. %	36.65%	36.65%	56.11%	44.80%	45.70%	95.48%	100.00%	-
EPS	0.47	-0.30	-0.28	-0.53	-0.88	0.23	0.53	-1.98%
YoY %	256.67%	-7.14%	47.17%	39.77%	-482.61%	-56.60%	-	-
Horiz. %	88.68%	-56.60%	-52.83%	-100.00%	-166.04%	43.40%	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	0.1585	0.2758	0.2797	0.2869	0.3132	0.3283	0.3222	-11.14%
YoY %	-42.53%	-1.39%	-2.51%	-8.40%	-4.60%	1.89%	-	-
Horiz. %	49.19%	85.60%	86.81%	89.04%	97.21%	101.89%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	0.45	0.435	0.46	0.41	0.55	0.77	1.10	-
P/RPS	9.26	9.00	6.17	6.89	9.04	6.09	8.31	1.81%
YoY %	2.89%	45.87%	-10.45%	-23.78%	48.44%	-26.71%	-	-
Horiz. %	111.43%	108.30%	74.25%	82.91%	108.78%	73.29%	100.00%	-
P/EPS	15.85	-24.17	-27.71	-12.85	-10.46	57.04	34.81	-12.27%
YoY %	165.58%	12.78%	-115.64%	-22.85%	-118.34%	63.86%	-	-
Horiz. %	45.53%	-69.43%	-79.60%	-36.91%	-30.05%	163.86%	100.00%	-
EY	6.31	-4.14	-3.61	-7.78	-9.56	1.75	2.87	14.01%
YoY %	252.42%	-14.68%	53.60%	18.62%	-646.29%	-39.02%	-	-
Horiz. %	219.86%	-144.25%	-125.78%	-271.08%	-333.10%	60.98%	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	0.47	0.26	0.27	0.24	0.29	0.39	0.57	-3.16%
YoY %	80.77%	-3.70%	12.50%	-17.24%	-25.64%	-31.58%	-	-
Horiz. %	82.46%	45.61%	47.37%	42.11%	50.88%	68.42%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	25/09/12	26/09/11	29/09/10	24/09/09	29/09/08	27/09/07	29/09/06	-
Price	0.43	0.41	0.58	0.47	0.49	0.74	1.08	-
P/RPS	8.85	8.48	7.78	7.90	8.05	5.85	8.16	1.36%
YoY %	4.36%	9.00%	-1.52%	-1.86%	37.61%	-28.31%	-	-
Horiz. %	108.46%	103.92%	95.34%	96.81%	98.65%	71.69%	100.00%	-
P/EPS	15.14	-22.78	-34.94	-14.73	-9.32	54.81	34.18	-12.68%
YoY %	166.46%	34.80%	-137.20%	-58.05%	-117.00%	60.36%	-	-
Horiz. %	44.29%	-66.65%	-102.22%	-43.10%	-27.27%	160.36%	100.00%	-
EY	6.60	-4.39	-2.86	-6.79	-10.73	1.82	2.93	14.47%
YoY %	250.34%	-53.50%	57.88%	36.72%	-689.56%	-37.88%	-	-
Horiz. %	225.26%	-149.83%	-97.61%	-231.74%	-366.21%	62.12%	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	0.45	0.25	0.35	0.27	0.26	0.38	0.56	-3.57%
YoY %	80.00%	-28.57%	29.63%	3.85%	-31.58%	-32.14%	-	-
Horiz. %	80.36%	44.64%	62.50%	48.21%	46.43%	67.86%	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