[TRC] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	372,526	396,333	747,740	583,837	295,994	163,061	235,911	7.90%
YoY %	-6.01%	-47.00%	28.07%	97.25%	81.52%	-30.88%	-	-
Horiz. %	157.91%	168.00%	316.96%	247.48%	125.47%	69.12%	100.00%	-
PBT	17,925	26,184	59,538	49,562	30,285	1,750	-2,032	-
YoY %	-31.54%	-56.02%	20.13%	63.65%	1,630.57%	186.12%	-	-
Horiz. %	-882.14%	-1,288.58%	-2,930.02%	-2,439.07%	-1,490.40%	-86.12%	100.00%	-
Tax	-3,889	-9,939	-14,877	-13,633	-6,227	-2,723	-205	63.27%
YoY %	60.87%	33.19%	-9.12%	-118.93%	-128.68%	-1,228.29%	-	-
Horiz. %	1,897.07%	4,848.29%	7,257.07%	6,650.24%	3,037.56%	1,328.29%	100.00%	-
NP	14,036	16,245	44,661	35,929	24,058	-973	-2,237	-
YoY %	-13.60%	-63.63%	24.30%	49.34%	2,572.56%	56.50%	-	-
Horiz. %	-627.45%	-726.20%	-1,996.47%	-1,606.12%	-1,075.46%	43.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,036	16,245	44,661	35,929	24,058	-973	-2,237	-
YoY %	-13.60%	-63.63%	24.30%	49.34%	2,572.56%	56.50%	-	-
Horiz. %	-627.45%	-726.20%	-1,996.47%	-1,606.12%	-1,075.46%	43.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.70%	37.96%	24.99%	27.51%	20.56%	155.60%	-	-
YoY %	-42.83%	51.90%	-9.16%	33.80%	-86.79%	0.00%	-	-
Horiz. %	13.95%	24.40%	16.06%	17.68%	13.21%	100.00%	-	-
Total Cost	358,490	380,088	703,079	547,908	271,936	164,034	238,148	7.05%
YoY %	-5.68%	-45.94%	28.32%	101.48%	65.78%	-31.12%	-	-
Horiz. %	150.53%	159.60%	295.23%	230.07%	114.19%	68.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,450	297,784	287,948	232,609	197,303	92,682	124,721	7.40%
YoY %	-35.71%	3.42%	23.79%	17.89%	112.88%	-25.69%	-	-
Horiz. %	153.50%	238.76%	230.87%	186.50%	158.20%	74.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	7,518	13,604	9,589	-	-	-	-
YoY %	-	-44.74%	41.87%	0.00%	-	-	-	-
Horiz. %	-	78.40%	141.87%	100.00%	-	-	-	-
Div Payout %	-	46.28%	30.46%	26.69%	-	-	-	-
YoY %	-	51.94%	14.13%	0.00%	-	-	-	-
Horiz. %	-	173.40%	114.13%	100.00%	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	191,450	297,784	287,948	232,609	197,303	92,682	124,721	7.40%
YoY %	-35.71%	3.42%	23.79%	17.89%	112.88%	-25.69%	-	-
Horiz. %	153.50%	238.76%	230.87%	186.50%	158.20%	74.31%	100.00%	-
NOSH	191,450	189,671	189,439	150,070	131,535	92,682	92,386	12.90%
YoY %	0.94%	0.12%	26.23%	14.09%	41.92%	0.32%	-	-
Horiz. %	207.23%	205.30%	205.05%	162.44%	142.38%	100.32%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.77%	4.10%	5.97%	6.15%	8.13%	-0.60%	-0.95%	-
YoY %	-8.05%	-31.32%	-2.93%	-24.35%	1,455.00%	36.84%	-	-
Horiz. %	-396.84%	-431.58%	-628.42%	-647.37%	-855.79%	63.16%	100.00%	-
ROE	7.33%	5.46%	15.51%	15.45%	12.19%	-1.05%	-1.79%	-
YoY %	34.25%	-64.80%	0.39%	26.74%	1,260.95%	41.34%	-	-
Horiz. %	-409.50%	-305.03%	-866.48%	-863.13%	-681.01%	58.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	194.58	208.96	394.71	389.04	225.03	175.93	255.35	-4.42%
YoY %	-6.88%	-47.06%	1.46%	72.88%	27.91%	-31.10%	-	-
Horiz. %	76.20%	81.83%	154.58%	152.36%	88.13%	68.90%	100.00%	-
EPS	7.33	8.56	23.58	23.94	18.29	-1.05	-2.42	-
YoY %	-14.37%	-63.70%	-1.50%	30.89%	1,841.90%	56.61%	-	-
Horiz. %	-302.89%	-353.72%	-974.38%	-989.26%	-755.79%	43.39%	100.00%	-
DPS	0.00	3.97	7.24	6.39	0.00	0.00	0.00	-
YoY %	0.00%	-45.17%	13.30%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	62.13%	113.30%	100.00%	-	-	-	-
NAPS	1.00	1.57	1.52	1.55	1.50	1.00	1.35	-4.87%
YoY %	-36.31%	3.29%	-1.94%	3.33%	50.00%	-25.93%	-	-
Horiz. %	74.07%	116.30%	112.59%	114.81%	111.11%	74.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 150,070
RPS	77.53	82.48	155.62	121.51	61.60	33.94	49.10	7.90%
YoY %	-6.00%	-47.00%	28.07%	97.26%	81.50%	-30.88%	-	-
Horiz. %	157.90%	167.98%	316.95%	247.47%	125.46%	69.12%	100.00%	-
EPS	2.92	3.38	9.29	7.48	5.01	-0.20	-0.47	-
YoY %	-13.61%	-63.62%	24.20%	49.30%	2,605.00%	57.45%	-	-
Horiz. %	-621.28%	-719.15%	-1,976.60%	-1,591.49%	-1,065.96%	42.55%	100.00%	-
DPS	0.00	1.56	2.83	2.00	0.00	0.00	0.00	-
YoY %	0.00%	-44.88%	41.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	78.00%	141.50%	100.00%	-	-	-	-
NAPS	0.3984	0.6197	0.5993	0.4841	0.4106	0.1929	0.2596	7.39%
YoY %	-35.71%	3.40%	23.80%	17.90%	112.86%	-25.69%	-	-
Horiz. %	153.47%	238.71%	230.86%	186.48%	158.17%	74.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.72	0.48	0.53	0.67	0.68	0.48	0.62	-
P/RPS	0.37	0.23	0.13	0.17	0.30	0.27	0.24	7.47%
YoY %	60.87%	76.92%	-23.53%	-43.33%	11.11%	12.50%	-	-
Horiz. %	154.17%	95.83%	54.17%	70.83%	125.00%	112.50%	100.00%	-
P/EPS	9.82	5.60	2.25	2.80	3.72	-45.72	-25.61	-
YoY %	75.36%	148.89%	-19.64%	-24.73%	108.14%	-78.52%	-	-
Horiz. %	-38.34%	-21.87%	-8.79%	-10.93%	-14.53%	178.52%	100.00%	-
EY	10.18	17.84	44.48	35.73	26.90	-2.19	-3.91	-
YoY %	-42.94%	-59.89%	24.49%	32.83%	1,328.31%	43.99%	-	-
Horiz. %	-260.36%	-456.27%	-1,137.60%	-913.81%	-687.98%	56.01%	100.00%	-
DY	0.00	8.27	13.66	9.54	0.00	0.00	0.00	-
YoY %	0.00%	-39.46%	43.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	86.69%	143.19%	100.00%	-	-	-	-
P/NAPS	0.72	0.31	0.35	0.43	0.45	0.48	0.46	7.74%
YoY %	132.26%	-11.43%	-18.60%	-4.44%	-6.25%	4.35%	-	-
Horiz. %	156.52%	67.39%	76.09%	93.48%	97.83%	104.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	27/08/09	28/08/08	23/08/07	29/08/06	30/08/05	-
Price	0.59	0.42	0.60	0.56	0.72	0.47	0.62	-
P/RPS	0.30	0.20	0.15	0.14	0.32	0.27	0.24	3.78%
YoY %	50.00%	33.33%	7.14%	-56.25%	18.52%	12.50%	-	-
Horiz. %	125.00%	83.33%	62.50%	58.33%	133.33%	112.50%	100.00%	-
P/EPS	8.05	4.90	2.55	2.34	3.94	-44.77	-25.61	-
YoY %	64.29%	92.16%	8.97%	-40.61%	108.80%	-74.81%	-	-
Horiz. %	-31.43%	-19.13%	-9.96%	-9.14%	-15.38%	174.81%	100.00%	-
EY	12.43	20.39	39.29	42.75	25.40	-2.23	-3.91	-
YoY %	-39.04%	-48.10%	-8.09%	68.31%	1,239.01%	42.97%	-	-
Horiz. %	-317.90%	-521.48%	-1,004.86%	-1,093.35%	-649.62%	57.03%	100.00%	-
DY	0.00	9.45	12.07	11.41	0.00	0.00	0.00	-
YoY %	0.00%	-21.71%	5.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	82.82%	105.78%	100.00%	-	-	-	-
P/NAPS	0.59	0.27	0.39	0.36	0.48	0.47	0.46	4.23%
YoY %	118.52%	-30.77%	8.33%	-25.00%	2.13%	2.17%	-	-
Horiz. %	128.26%	58.70%	84.78%	78.26%	104.35%	102.17%	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