[OCR] QoQ Annualized Quarter Result on 2012-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 47,242 55,696 46,340 42,650 32,984 35,594 40,720 10.42% QoQ % -15.18% 20.19% 8.65% 29.31% -7.33% -12.59% - Horiz. % 116.02% 136.78% 113.80% 104.74% 81.00% 87.41% 100.00%
PBT -3,193 -3,818 940 -2,030 -1,526 -2,470 668 - QoQ % 16.36% -506.17% 146.31% -32.97% 38.19% -469.76% - Horiz. % -478.04% -571.56% 140.72% -303.89% -228.54% -369.76% 100.00%
Tax -140 -166 -248 -98 0 0 0 - QoQ % 15.66% 33.06% -153.06% 0.00% 0.00% 0.00% - Horiz. % 142.86% 169.39% 253.06% 100.00% - - -
NP -3,333 -3,984 692 -2,128 -1,526 -2,470 668 - QoQ % 16.33% -675.72% 132.52% -39.39% 38.19% -469.76% - Horiz. % -499.00% -596.41% 103.59% -318.56% -228.54% -369.76% 100.00%
NP to SH -3,333 -3,984 692 -2,128 -1,526 -2,470 668 - QoQ % 16.33% -675.72% 132.52% -39.39% 38.19% -469.76% - Horiz. % -499.00% -596.41% 103.59% -318.56% -228.54% -369.76% 100.00%
Tax Rate - % - % 26.38 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 50,575 59,680 45,648 44,778 34,510 38,064 40,052 16.84% QoQ % -15.25% 30.74% 1.94% 29.75% -9.34% -4.96% - Horiz. % 126.28% 149.01% 113.97% 111.80% 86.16% 95.04% 100.00%
Net Worth 43,154 44,597 43,250 38,926 36,935 35,123 44,533 -2.08% QoQ % -3.23% 3.11% 11.11% 5.39% 5.16% -21.13% - Horiz. % 96.90% 100.14% 97.12% 87.41% 82.94% 78.87% 100.00%
Dividend 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,154 44,597 43,250 38,926 36,935 35,123 44,533 -2.08% QoQ % -3.23% 3.11% 11.11% 5.39% 5.16% -21.13% - Horiz. % 96.90% 100.14% 97.12% 87.41% 82.94% 78.87% 100.00%
NOSH 148,809 148,656 144,166 129,756 123,118 113,302 139,166 4.57% QoQ % 0.10% 3.11% 11.11% 5.39% 8.66% -18.58% - Horiz. % 106.93% 106.82% 103.59% 93.24% 88.47% 81.42% 100.00%
Ratio Analysis 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -7.06 % -7.15 % 1.49 % -4.99 % -4.63 % -6.94 % 1.64 % - QoQ % 1.26% -579.87% 129.86% -7.78% 33.29% -523.17% - Horiz. % -430.49% -435.98% 90.85% -304.27% -282.32% -423.17% 100.00%
ROE -7.72 % -8.93 % 1.60 % -5.47 % -4.13 % -7.03 % 1.50 % - QoQ % 13.55% -658.12% 129.25% -32.45% 41.25% -568.67% - Horiz. % -514.67% -595.33% 106.67% -364.67% -275.33% -468.67% 100.00%
Per Share 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 31.75 37.47 32.14 32.87 26.79 31.41 29.26 5.60% QoQ % -15.27% 16.58% -2.22% 22.70% -14.71% 7.35% - Horiz. % 108.51% 128.06% 109.84% 112.34% 91.56% 107.35% 100.00%
EPS -2.24 -2.68 0.48 -1.64 -1.24 -2.18 0.48 - QoQ % 16.42% -658.33% 129.27% -32.26% 43.12% -554.17% - Horiz. % -466.67% -558.33% 100.00% -341.67% -258.33% -454.17% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 -6.36% QoQ % -3.33% 0.00% 0.00% 0.00% -3.23% -3.12% - Horiz. % 90.62% 93.75% 93.75% 93.75% 93.75% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 10.34 12.19 10.14 9.34 7.22 7.79 8.91 10.44% QoQ % -15.18% 20.22% 8.57% 29.36% -7.32% -12.57% - Horiz. % 116.05% 136.81% 113.80% 104.83% 81.03% 87.43% 100.00%
EPS -0.73 -0.87 0.15 -0.47 -0.33 -0.54 0.15 - QoQ % 16.09% -680.00% 131.91% -42.42% 38.89% -460.00% - Horiz. % -486.67% -580.00% 100.00% -313.33% -220.00% -360.00% 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 0.0945 0.0976 0.0947 0.0852 0.0808 0.0769 0.0975 -2.06% QoQ % -3.18% 3.06% 11.15% 5.45% 5.07% -21.13% - Horiz. % 96.92% 100.10% 97.13% 87.38% 82.87% 78.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 -
P/RPS 0.63 0.55 1.06 0.61 0.75 0.76 0.58 5.67% QoQ % 14.55% -48.11% 73.77% -18.67% -1.32% 31.03% - Horiz. % 108.62% 94.83% 182.76% 105.17% 129.31% 131.03% 100.00%
P/EPS -8.93 -7.65 70.83 -12.20 -16.13 -11.01 35.42 - QoQ % -16.73% -110.80% 680.57% 24.36% -46.50% -131.08% - Horiz. % -25.21% -21.60% 199.97% -34.44% -45.54% -31.08% 100.00%
EY -11.20 -13.07 1.41 -8.20 -6.20 -9.08 2.82 - QoQ % 14.31% -1,026.95% 117.20% -32.26% 31.72% -421.99% - Horiz. % -397.16% -463.48% 50.00% -290.78% -219.86% -321.99% 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 0.69 0.68 1.13 0.67 0.67 0.77 0.53 19.25% QoQ % 1.47% -39.82% 68.66% 0.00% -12.99% 45.28% - Horiz. % 130.19% 128.30% 213.21% 126.42% 126.42% 145.28% 100.00%
Price Multiplier on Announcement Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 -
Price 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 -
P/RPS 0.68 0.48 0.87 0.70 0.63 0.67 0.65 3.06% QoQ % 41.67% -44.83% 24.29% 11.11% -5.97% 3.08% - Horiz. % 104.62% 73.85% 133.85% 107.69% 96.92% 103.08% 100.00%
P/EPS -9.60 -6.72 58.33 -14.02 -13.71 -9.63 39.58 - QoQ % -42.86% -111.52% 516.05% -2.26% -42.37% -124.33% - Horiz. % -24.25% -16.98% 147.37% -35.42% -34.64% -24.33% 100.00%
EY -10.42 -14.89 1.71 -7.13 -7.29 -10.38 2.53 - QoQ % 30.02% -970.76% 123.98% 2.19% 29.77% -510.28% - Horiz. % -411.86% -588.54% 67.59% -281.82% -288.14% -410.28% 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 0.74 0.60 0.93 0.77 0.57 0.68 0.59 16.32% QoQ % 23.33% -35.48% 20.78% 35.09% -16.18% 15.25% - Horiz. % 125.42% 101.69% 157.63% 130.51% 96.61% 115.25% 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 4th Quarter.pdf 
