Highlights

[N2N] QoQ Annualized Quarter Result on 2012-12-31 [#4]


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,356 29,518 26,748 26,611 25,518 24,600 23,892 17.29%
  QoQ % 2.84% 10.36% 0.51% 4.28% 3.73% 2.96% -
  Horiz. % 127.06% 123.55% 111.95% 111.38% 106.81% 102.96% 100.00%
PBT 5,662 4,792 4,088 1,948 2,014 1,702 1,680 124.64%
  QoQ % 18.17% 17.22% 109.86% -3.31% 18.37% 1.31% -
  Horiz. % 337.06% 285.24% 243.33% 115.95% 119.92% 101.31% 100.00%
Tax -105 -52 -60 -159 -24 0 0 -
  QoQ % -102.56% 13.33% 62.26% -562.50% 0.00% 0.00% -
  Horiz. % 438.89% 216.67% 250.00% 662.50% 100.00% - -
NP 5,557 4,740 4,028 1,789 1,990 1,702 1,680 121.85%
  QoQ % 17.24% 17.68% 125.15% -10.13% 16.96% 1.31% -
  Horiz. % 330.79% 282.14% 239.76% 106.49% 118.49% 101.31% 100.00%
NP to SH 5,557 4,740 4,028 1,789 1,990 1,702 1,680 121.85%
  QoQ % 17.24% 17.68% 125.15% -10.13% 16.96% 1.31% -
  Horiz. % 330.79% 282.14% 239.76% 106.49% 118.49% 101.31% 100.00%
Tax Rate 1.86 % 1.09 % 1.47 % 8.16 % 1.19 % - % - % -
  QoQ % 70.64% -25.85% -81.99% 585.71% 0.00% 0.00% -
  Horiz. % 156.30% 91.60% 123.53% 685.71% 100.00% - -
Total Cost 24,798 24,778 22,720 24,822 23,528 22,898 22,212 7.61%
  QoQ % 0.08% 9.06% -8.47% 5.50% 2.75% 3.09% -
  Horiz. % 111.65% 111.55% 102.29% 111.75% 105.92% 103.09% 100.00%
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
  QoQ % 5.35% 9.57% 1.78% 0.53% -0.10% 2.57% -
  Horiz. % 121.03% 114.88% 104.85% 103.01% 102.47% 102.57% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
  QoQ % 5.35% 9.57% 1.78% 0.53% -0.10% 2.57% -
  Horiz. % 121.03% 114.88% 104.85% 103.01% 102.47% 102.57% 100.00%
NOSH 299,856 299,999 296,176 298,166 298,599 303,928 299,999 -0.03%
  QoQ % -0.05% 1.29% -0.67% -0.15% -1.75% 1.31% -
  Horiz. % 99.95% 100.00% 98.73% 99.39% 99.53% 101.31% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.31 % 16.06 % 15.06 % 6.72 % 7.80 % 6.92 % 7.03 % 89.19%
  QoQ % 14.01% 6.64% 124.11% -13.85% 12.72% -1.56% -
  Horiz. % 260.46% 228.45% 214.22% 95.59% 110.95% 98.44% 100.00%
ROE 11.87 % 10.66 % 9.93 % 4.49 % 5.02 % 4.29 % 4.34 % 95.45%
  QoQ % 11.35% 7.35% 121.16% -10.56% 17.02% -1.15% -
  Horiz. % 273.50% 245.62% 228.80% 103.46% 115.67% 98.85% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.12 9.84 9.03 8.92 8.55 8.09 7.96 17.34%
  QoQ % 2.85% 8.97% 1.23% 4.33% 5.69% 1.63% -
  Horiz. % 127.14% 123.62% 113.44% 112.06% 107.41% 101.63% 100.00%
EPS 1.85 1.58 1.36 0.60 0.67 0.56 0.56 121.65%
  QoQ % 17.09% 16.18% 126.67% -10.45% 19.64% 0.00% -
  Horiz. % 330.36% 282.14% 242.86% 107.14% 119.64% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 0.1290 13.59%
  QoQ % 5.40% 8.18% 2.47% 0.68% 1.68% 1.24% -
  Horiz. % 121.09% 114.88% 106.20% 103.64% 102.95% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.08 4.94 4.47 4.45 4.27 4.11 4.00 17.26%
  QoQ % 2.83% 10.51% 0.45% 4.22% 3.89% 2.75% -
  Horiz. % 127.00% 123.50% 111.75% 111.25% 106.75% 102.75% 100.00%
EPS 0.93 0.79 0.67 0.30 0.33 0.28 0.28 122.45%
  QoQ % 17.72% 17.91% 123.33% -9.09% 17.86% 0.00% -
  Horiz. % 332.14% 282.14% 239.29% 107.14% 117.86% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0783 0.0744 0.0679 0.0667 0.0663 0.0664 0.0647 13.55%
  QoQ % 5.24% 9.57% 1.80% 0.60% -0.15% 2.63% -
  Horiz. % 121.02% 114.99% 104.95% 103.09% 102.47% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 0.4600 -
P/RPS 4.45 4.78 4.71 5.15 5.85 5.81 5.78 -15.98%
  QoQ % -6.90% 1.49% -8.54% -11.97% 0.69% 0.52% -
  Horiz. % 76.99% 82.70% 81.49% 89.10% 101.21% 100.52% 100.00%
P/EPS 24.28 29.75 31.25 76.67 75.00 83.93 82.14 -55.59%
  QoQ % -18.39% -4.80% -59.24% 2.23% -10.64% 2.18% -
  Horiz. % 29.56% 36.22% 38.04% 93.34% 91.31% 102.18% 100.00%
EY 4.12 3.36 3.20 1.30 1.33 1.19 1.22 124.92%
  QoQ % 22.62% 5.00% 146.15% -2.26% 11.76% -2.46% -
  Horiz. % 337.70% 275.41% 262.30% 106.56% 109.02% 97.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.88 3.17 3.10 3.44 3.77 3.60 3.57 -13.33%
  QoQ % -9.15% 2.26% -9.88% -8.75% 4.72% 0.84% -
  Horiz. % 80.67% 88.80% 86.83% 96.36% 105.60% 100.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 -
Price 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 0.4500 -
P/RPS 4.84 4.42 4.82 5.10 5.73 6.67 5.65 -9.79%
  QoQ % 9.50% -8.30% -5.49% -10.99% -14.09% 18.05% -
  Horiz. % 85.66% 78.23% 85.31% 90.27% 101.42% 118.05% 100.00%
P/EPS 26.44 27.53 31.99 75.83 73.50 96.43 80.36 -52.31%
  QoQ % -3.96% -13.94% -57.81% 3.17% -23.78% 20.00% -
  Horiz. % 32.90% 34.26% 39.81% 94.36% 91.46% 120.00% 100.00%
EY 3.78 3.63 3.13 1.32 1.36 1.04 1.24 110.10%
  QoQ % 4.13% 15.97% 137.12% -2.94% 30.77% -16.13% -
  Horiz. % 304.84% 292.74% 252.42% 106.45% 109.68% 83.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.14 2.94 3.18 3.40 3.69 4.13 3.49 -6.80%
  QoQ % 6.80% -7.55% -6.47% -7.86% -10.65% 18.34% -
  Horiz. % 89.97% 84.24% 91.12% 97.42% 105.73% 118.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers