[OCR] QoQ Annualized Quarter Result on 2013-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 41,678 46,296 45,083 47,242 55,696 46,340 42,650 -1.52% QoQ % -9.97% 2.69% -4.57% -15.18% 20.19% 8.65% - Horiz. % 97.72% 108.55% 105.70% 110.77% 130.59% 108.65% 100.00%
PBT -4,016 -3,664 -3,460 -3,193 -3,818 940 -2,030 57.40% QoQ % -9.61% -5.90% -8.35% 16.36% -506.17% 146.31% - Horiz. % 197.83% 180.49% 170.44% 157.31% 188.08% -46.31% 100.00%
Tax -176 -220 -147 -140 -166 -248 -98 47.59% QoQ % 20.00% -49.66% -5.00% 15.66% 33.06% -153.06% - Horiz. % 179.59% 224.49% 150.00% 142.86% 169.39% 253.06% 100.00%
NP -4,192 -3,884 -3,607 -3,333 -3,984 692 -2,128 56.95% QoQ % -7.93% -7.68% -8.21% 16.33% -675.72% 132.52% - Horiz. % 196.99% 182.52% 169.50% 156.64% 187.22% -32.52% 100.00%
NP to SH -4,192 -3,884 -3,607 -3,333 -3,984 692 -2,128 56.95% QoQ % -7.93% -7.68% -8.21% 16.33% -675.72% 132.52% - Horiz. % 196.99% 182.52% 169.50% 156.64% 187.22% -32.52% 100.00%
Tax Rate - % - % - % - % - % 26.38 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 45,870 50,180 48,690 50,575 59,680 45,648 44,778 1.61% QoQ % -8.59% 3.06% -3.73% -15.25% 30.74% 1.94% - Horiz. % 102.44% 112.06% 108.74% 112.95% 133.28% 101.94% 100.00%
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53% QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% - Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53% QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% - Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
NOSH 154,117 149,384 149,049 148,809 148,656 144,166 129,756 12.12% QoQ % 3.17% 0.22% 0.16% 0.10% 3.11% 11.11% - Horiz. % 118.77% 115.13% 114.87% 114.68% 114.57% 111.11% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -10.06 % -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % 59.38% QoQ % -19.90% -4.88% -13.31% 1.26% -579.87% 129.86% - Horiz. % 201.60% 168.14% 160.32% 141.48% 143.29% -29.86% 100.00%
ROE -10.07 % -9.29 % -8.64 % -7.72 % -8.93 % 1.60 % -5.47 % 50.04% QoQ % -8.40% -7.52% -11.92% 13.55% -658.12% 129.25% - Horiz. % 184.10% 169.84% 157.95% 141.13% 163.25% -29.25% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 27.04 30.99 30.25 31.75 37.47 32.14 32.87 -12.17% QoQ % -12.75% 2.45% -4.72% -15.27% 16.58% -2.22% - Horiz. % 82.26% 94.28% 92.03% 96.59% 113.99% 97.78% 100.00%
EPS -2.72 -2.60 -2.42 -2.24 -2.68 0.48 -1.64 39.99% QoQ % -4.62% -7.44% -8.04% 16.42% -658.33% 129.27% - Horiz. % 165.85% 158.54% 147.56% 136.59% 163.41% -29.27% 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 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 -6.77% QoQ % -3.57% 0.00% -3.45% -3.33% 0.00% 0.00% - Horiz. % 90.00% 93.33% 93.33% 96.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.71 14.12 13.75 14.41 16.98 14.13 13.01 -1.54% QoQ % -9.99% 2.69% -4.58% -15.14% 20.17% 8.61% - Horiz. % 97.69% 108.53% 105.69% 110.76% 130.51% 108.61% 100.00%
EPS -1.28 -1.18 -1.10 -1.02 -1.21 0.21 -0.65 56.91% QoQ % -8.47% -7.27% -7.84% 15.70% -676.19% 132.31% - Horiz. % 196.92% 181.54% 169.23% 156.92% 186.15% -32.31% 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 0.1269 0.1276 0.1273 0.1316 0.1360 0.1319 0.1187 4.54% QoQ % -0.55% 0.24% -3.27% -3.24% 3.11% 11.12% - Horiz. % 106.91% 107.50% 107.25% 110.87% 114.57% 111.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 -
P/RPS 0.94 0.81 0.73 0.63 0.55 1.06 0.61 33.31% QoQ % 16.05% 10.96% 15.87% 14.55% -48.11% 73.77% - Horiz. % 154.10% 132.79% 119.67% 103.28% 90.16% 173.77% 100.00%
P/EPS -9.38 -9.62 -9.09 -8.93 -7.65 70.83 -12.20 -16.03% QoQ % 2.49% -5.83% -1.79% -16.73% -110.80% 680.57% - Horiz. % 76.89% 78.85% 74.51% 73.20% 62.70% -580.57% 100.00%
EY -10.67 -10.40 -11.00 -11.20 -13.07 1.41 -8.20 19.13% QoQ % -2.60% 5.45% 1.79% 14.31% -1,026.95% 117.20% - Horiz. % 130.12% 126.83% 134.15% 136.59% 159.39% -17.20% 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 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.25% QoQ % 5.62% 12.66% 14.49% 1.47% -39.82% 68.66% - Horiz. % 140.30% 132.84% 117.91% 102.99% 101.49% 168.66% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 -
P/RPS 0.85 0.79 0.69 0.68 0.48 0.87 0.70 13.78% QoQ % 7.59% 14.49% 1.47% 41.67% -44.83% 24.29% - Horiz. % 121.43% 112.86% 98.57% 97.14% 68.57% 124.29% 100.00%
P/EPS -8.46 -9.42 -8.68 -9.60 -6.72 58.33 -14.02 -28.53% QoQ % 10.19% -8.53% 9.58% -42.86% -111.52% 516.05% - Horiz. % 60.34% 67.19% 61.91% 68.47% 47.93% -416.05% 100.00%
EY -11.83 -10.61 -11.52 -10.42 -14.89 1.71 -7.13 40.02% QoQ % -11.50% 7.90% -10.56% 30.02% -970.76% 123.98% - Horiz. % 165.92% 148.81% 161.57% 146.14% 208.84% -23.98% 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 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79% QoQ % -3.41% 17.33% 1.35% 23.33% -35.48% 20.78% - Horiz. % 110.39% 114.29% 97.40% 96.10% 77.92% 120.78% 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.
Comment
TRB - 3rd Quarter 2013.pdf 
