[EDARAN] YoY TTM Result on 30-Sep-2002 [#1]

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	32,515	31,536	173,050	194,091	42,813	-6.64%
YoY %	3.10%	-81.78%	-10.84%	353.35%	-	-
Horiz. %	75.95%	73.66%	404.20%	453.35%	100.00%	-
PBT	1,479	-8,067	-39,457	20,407	9,535	-37.22%
YoY %	118.33%	79.55%	-293.35%	114.02%	-	-
Horiz. %	15.51%	-84.60%	-413.81%	214.02%	100.00%	-
Tax	-76	-1,209	-3,366	-5,776	-3,622	-61.91%
YoY %	93.71%	64.08%	41.72%	-59.47%	-	-
Horiz. %	2.10%	33.38%	92.93%	159.47%	100.00%	-
NP	1,403	-9,276	-42,823	14,631	5,913	-30.18%
YoY %	115.13%	78.34%	-392.69%	147.44%	-	-
Horiz. %	23.73%	-156.87%	-724.22%	247.44%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,403	-9,276	-42,823	14,631	5,913	-30.18%
YoY %	115.13%	78.34%	-392.69%	147.44%	-	-
Horiz. %	23.73%	-156.87%	-724.22%	247.44%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	5.14%	-	-	28.30%	37.99%	-
YoY %	0.00%	-	-	-25.51%	-	-
Horiz. %	13.53%	-	-	74.49%	100.00%	-
Total Cost	31,112	40,812	215,873	179,460	36,900	-4.17%
YoY %	-23.77%	-81.09%	20.29%	386.34%	-	-
Horiz. %	84.31%	110.60%	585.02%	486.34%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	47,071	44,949	54,047	99,109	84,599	-13.62%
YoY %	4.72%	-16.83%	-45.47%	17.15%	-	-
Horiz. %	55.64%	53.13%	63.89%	117.15%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	47,071	44,949	54,047	99,109	84,599	-13.62%
YoY %	4.72%	-16.83%	-45.47%	17.15%	-	-
Horiz. %	55.64%	53.13%	63.89%	117.15%	100.00%	-
NOSH	62,222	59,932	59,899	59,812	59,999	0.91%
YoY %	3.82%	0.06%	0.15%	-0.31%	-	-
Horiz. %	103.71%	99.89%	99.83%	99.69%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	4.31%	-29.41%	-24.75%	7.54%	13.81%	-
YoY %	114.65%	-18.83%	-428.25%	-45.40%	-	-
Horiz. %	31.21%	-212.96%	-179.22%	54.60%	100.00%	-
ROE	2.98%	-20.64%	-79.23%	14.76%	6.99%	-
YoY %	114.44%	73.95%	-636.79%	111.16%	-	-
Horiz. %	42.63%	-295.28%	-1,133.48%	211.16%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	52.26	52.62	288.90	324.50	71.36	-7.48%
YoY %	-0.68%	-81.79%	-10.97%	354.74%	-	-
Horiz. %	73.23%	73.74%	404.85%	454.74%	100.00%	-
EPS	2.25	-15.48	-71.49	24.46	9.86	-30.86%
YoY %	114.53%	78.35%	-392.27%	148.07%	-	-
Horiz. %	22.82%	-157.00%	-725.05%	248.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.7565	0.75	0.9023	1.657	1.41	-14.40%
YoY %	0.87%	-16.88%	-45.55%	17.52%	-	-
Horiz. %	53.65%	53.19%	63.99%	117.52%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 59,812
RPS	54.19	52.56	288.42	323.49	71.36	-6.64%
YoY %	3.10%	-81.78%	-10.84%	353.32%	-	-
Horiz. %	75.94%	73.65%	404.18%	453.32%	100.00%	-
EPS	2.34	-15.46	-71.37	24.38	9.86	-30.18%
YoY %	115.14%	78.34%	-392.74%	147.26%	-	-
Horiz. %	23.73%	-156.80%	-723.83%	247.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.7845	0.7492	0.9008	1.6518	1.41	-13.62%
YoY %	4.71%	-16.83%	-45.47%	17.15%	-	-
Horiz. %	55.64%	53.13%	63.89%	117.15%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	0.34	0.35	0.83	1.35	1.92	-
P/RPS	0.65	0.67	0.29	0.42	2.69	-29.87%
YoY %	-2.99%	131.03%	-30.95%	-84.39%	-	-
Horiz. %	24.16%	24.91%	10.78%	15.61%	100.00%	-
P/EPS	15.08	-2.26	-1.16	5.52	19.48	-6.19%
YoY %	767.26%	-94.83%	-121.01%	-71.66%	-	-
Horiz. %	77.41%	-11.60%	-5.95%	28.34%	100.00%	-
EY	6.63	-44.22	-86.13	18.12	5.13	6.61%
YoY %	114.99%	48.66%	-575.33%	253.22%	-	-
Horiz. %	129.24%	-861.99%	-1,678.95%	353.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.45	0.47	0.92	0.81	1.36	-24.14%
YoY %	-4.26%	-48.91%	13.58%	-40.44%	-	-
Horiz. %	33.09%	34.56%	67.65%	59.56%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	30/11/05	30/11/04	21/11/03	29/10/02	-	-
Price	0.29	0.34	0.66	1.54	0.00	-
P/RPS	0.55	0.65	0.23	0.47	0.00	-
YoY %	-15.38%	182.61%	-51.06%	0.00%	-	-
Horiz. %	117.02%	138.30%	48.94%	100.00%	-	-
P/EPS	12.86	-2.20	-0.92	6.30	0.00	-
YoY %	684.55%	-139.13%	-114.60%	0.00%	-	-
Horiz. %	204.13%	-34.92%	-14.60%	100.00%	-	-
EY	7.78	-45.52	-108.32	15.88	0.00	-
YoY %	117.09%	57.98%	-782.12%	0.00%	-	-
Horiz. %	48.99%	-286.65%	-682.12%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.38	0.45	0.73	0.93	0.00	-
YoY %	-15.56%	-38.36%	-21.51%	0.00%	-	-
Horiz. %	40.86%	48.39%	78.49%	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