[XL] YoY TTM 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
TTM Result
Revenue	15,156	17,582	20,655	18,289	22,468	39,263	37,913	-14.15%
YoY %	-13.80%	-14.88%	12.94%	-18.60%	-42.78%	3.56%	-	-
Horiz. %	39.98%	46.37%	54.48%	48.24%	59.26%	103.56%	100.00%	-
PBT	-56,463	-1,552	-2,888	-9,913	-11,374	8,708	10,681	-
YoY %	-3,538.08%	46.26%	70.87%	12.85%	-230.62%	-18.47%	-	-
Horiz. %	-528.63%	-14.53%	-27.04%	-92.81%	-106.49%	81.53%	100.00%	-
Tax	15,314	-302	-208	1,150	5,264	-4,040	-2,379	-
YoY %	5,170.86%	-45.19%	-118.09%	-78.15%	230.30%	-69.82%	-	-
Horiz. %	-643.72%	12.69%	8.74%	-48.34%	-221.27%	169.82%	100.00%	-
NP	-41,149	-1,854	-3,096	-8,763	-6,110	4,668	8,302	-
YoY %	-2,119.47%	40.12%	64.67%	-43.42%	-230.89%	-43.77%	-	-
Horiz. %	-495.65%	-22.33%	-37.29%	-105.55%	-73.60%	56.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-41,149	-1,854	-3,096	-8,763	-6,110	4,668	8,302	-
YoY %	-2,119.47%	40.12%	64.67%	-43.42%	-230.89%	-43.77%	-	-
Horiz. %	-495.65%	-22.33%	-37.29%	-105.55%	-73.60%	56.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	46.39%	22.27%	-
YoY %	-	-	-	-	-	108.31%	-	-
Horiz. %	-	-	-	-	-	208.31%	100.00%	-
Total Cost	56,305	19,436	23,751	27,052	28,578	34,595	29,611	11.29%
YoY %	189.69%	-18.17%	-12.20%	-5.34%	-17.39%	16.83%	-	-
Horiz. %	190.15%	65.64%	80.21%	91.36%	96.51%	116.83%	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	-	-	-	-	730	1,815	3,273	-
YoY %	-	-	-	-	-59.78%	-44.55%	-	-
Horiz. %	-	-	-	-	22.30%	55.45%	100.00%	-
Div Payout %	-	-	-	-	0.00%	38.89%	39.44%	-
YoY %	-	-	-	-	0.00%	-1.39%	-	-
Horiz. %	-	-	-	-	0.00%	98.61%	100.00%	-

	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	-271.50%	-10.54%	-14.99%	-47.91%	-27.19%	11.89%	21.90%	-
YoY %	-2,475.90%	29.69%	68.71%	-76.20%	-328.68%	-45.71%	-	-
Horiz. %	-1,239.73%	-48.13%	-68.45%	-218.77%	-124.16%	54.29%	100.00%	-
ROE	-59.54%	-1.54%	-2.54%	-7.01%	-4.47%	3.26%	5.91%	-
YoY %	-3,766.23%	39.37%	63.77%	-56.82%	-237.12%	-44.84%	-	-
Horiz. %	-1,007.45%	-26.06%	-42.98%	-118.61%	-75.63%	55.16%	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	20.83	24.12	28.45	25.15	30.93	54.03	52.09	-14.15%
YoY %	-13.64%	-15.22%	13.12%	-18.69%	-42.75%	3.72%	-	-
Horiz. %	39.99%	46.30%	54.62%	48.28%	59.38%	103.72%	100.00%	-
EPS	-56.56	-2.54	-4.27	-12.05	-8.41	6.42	11.41	-
YoY %	-2,126.77%	40.52%	64.56%	-43.28%	-231.00%	-43.73%	-	-
Horiz. %	-495.71%	-22.26%	-37.42%	-105.61%	-73.71%	56.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	1.00	2.50	4.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-60.00%	-44.44%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	22.22%	55.56%	100.00%	-
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	3.48	4.03	4.74	4.19	5.15	9.01	8.70	-14.15%
YoY %	-13.65%	-14.98%	13.13%	-18.64%	-42.84%	3.56%	-	-
Horiz. %	40.00%	46.32%	54.48%	48.16%	59.20%	103.56%	100.00%	-
EPS	-9.44	-0.43	-0.71	-2.01	-1.40	1.07	1.90	-
YoY %	-2,095.35%	39.44%	64.68%	-43.57%	-230.84%	-43.68%	-	-
Horiz. %	-496.84%	-22.63%	-37.37%	-105.79%	-73.68%	56.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.17	0.42	0.75	-
YoY %	0.00%	0.00%	0.00%	0.00%	-59.52%	-44.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	22.67%	56.00%	100.00%	-
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	2.16	1.80	1.62	1.63	1.78	1.43	2.11	0.39%
YoY %	20.00%	11.11%	-0.61%	-8.43%	24.48%	-32.23%	-	-
Horiz. %	102.37%	85.31%	76.78%	77.25%	84.36%	67.77%	100.00%	-
P/EPS	-0.80	-17.10	-10.79	-3.40	-6.54	11.99	9.64	-
YoY %	95.32%	-58.48%	-217.35%	48.01%	-154.55%	24.38%	-	-
Horiz. %	-8.30%	-177.39%	-111.93%	-35.27%	-67.84%	124.38%	100.00%	-
EY	-125.70	-5.85	-9.27	-29.39	-15.29	8.34	10.37	-
YoY %	-2,048.72%	36.89%	68.46%	-92.22%	-283.33%	-19.58%	-	-
Horiz. %	-1,212.15%	-56.41%	-89.39%	-283.41%	-147.44%	80.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	1.82	3.25	4.09	-
YoY %	0.00%	0.00%	0.00%	0.00%	-44.00%	-20.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	44.50%	79.46%	100.00%	-
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	2.06	1.70	2.04	1.87	1.58	1.37	2.07	-0.08%
YoY %	21.18%	-16.67%	9.09%	18.35%	15.33%	-33.82%	-	-
Horiz. %	99.52%	82.13%	98.55%	90.34%	76.33%	66.18%	100.00%	-
P/EPS	-0.76	-16.12	-13.60	-3.90	-5.83	11.52	9.47	-
YoY %	95.29%	-18.53%	-248.72%	33.10%	-150.61%	21.65%	-	-
Horiz. %	-8.03%	-170.22%	-143.61%	-41.18%	-61.56%	121.65%	100.00%	-
EY	-131.55	-6.20	-7.35	-25.64	-17.17	8.68	10.56	-
YoY %	-2,021.77%	15.65%	71.33%	-49.33%	-297.81%	-17.80%	-	-
Horiz. %	-1,245.74%	-58.71%	-69.60%	-242.80%	-162.59%	82.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	2.04	3.38	4.17	-
YoY %	0.00%	0.00%	0.00%	0.00%	-39.64%	-18.94%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	48.92%	81.06%	100.00%	-
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