[TIGER] QoQ Annualized Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 10,950 13,202 16,780 15,142 20,069 29,738 1,264 321.27% QoQ % -17.05% -21.32% 10.82% -24.55% -32.51% 2,252.69% - Horiz. % 866.35% 1,044.46% 1,327.53% 1,197.94% 1,587.76% 2,352.69% 100.00%
PBT -3,525 -1,022 2,480 -36 -2,828 -1,754 -2,772 17.37% QoQ % -244.94% -141.21% 6,988.89% 98.73% -61.23% 36.72% - Horiz. % 127.18% 36.87% -89.47% 1.30% 102.02% 63.28% 100.00%
Tax -16 0 0 -2,015 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.79% -0.00% -0.00% 100.00% - - -
NP -3,541 -1,022 2,480 -2,051 -2,828 -1,754 -2,772 17.72% QoQ % -246.51% -141.21% 220.92% 27.48% -61.23% 36.72% - Horiz. % 127.75% 36.87% -89.47% 73.99% 102.02% 63.28% 100.00%
NP to SH -3,541 -1,022 2,480 -2,051 -2,828 -1,754 -2,772 17.72% QoQ % -246.51% -141.21% 220.92% 27.48% -61.23% 36.72% - Horiz. % 127.75% 36.87% -89.47% 73.99% 102.02% 63.28% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,491 14,224 14,300 17,193 22,897 31,492 4,036 134.30% QoQ % 1.88% -0.53% -16.83% -24.91% -27.29% 680.28% - Horiz. % 359.07% 352.43% 354.31% 425.99% 567.33% 780.28% 100.00%
Net Worth 209,684 187,366 170,500 180,487 172,822 175,399 169,399 15.27% QoQ % 11.91% 9.89% -5.53% 4.44% -1.47% 3.54% - Horiz. % 123.78% 110.61% 100.65% 106.55% 102.02% 103.54% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 209,684 187,366 170,500 180,487 172,822 175,399 169,399 15.27% QoQ % 11.91% 9.89% -5.53% 4.44% -1.47% 3.54% - Horiz. % 123.78% 110.61% 100.65% 106.55% 102.02% 103.54% 100.00%
NOSH 1,397,894 851,666 775,000 820,400 785,555 797,272 769,999 48.76% QoQ % 64.14% 9.89% -5.53% 4.44% -1.47% 3.54% - Horiz. % 181.54% 110.61% 100.65% 106.55% 102.02% 103.54% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -32.34 % -7.74 % 14.78 % -13.55 % -14.09 % -5.90 % -219.30 % -72.05% QoQ % -317.83% -152.37% 209.08% 3.83% -138.81% 97.31% - Horiz. % 14.75% 3.53% -6.74% 6.18% 6.42% 2.69% 100.00%
ROE -1.69 % -0.55 % 1.45 % -1.14 % -1.64 % -1.00 % -1.64 % 2.02% QoQ % -207.27% -137.93% 227.19% 30.49% -64.00% 39.02% - Horiz. % 103.05% 33.54% -88.41% 69.51% 100.00% 60.98% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.78 1.55 2.17 1.85 2.55 3.73 0.16 187.23% QoQ % -49.68% -28.57% 17.30% -27.45% -31.64% 2,231.25% - Horiz. % 487.50% 968.75% 1,356.25% 1,156.25% 1,593.75% 2,331.25% 100.00%
EPS -0.25 0.12 0.32 -0.25 -0.36 -0.22 -0.36 -21.56% QoQ % -308.33% -62.50% 228.00% 30.56% -63.64% 38.89% - Horiz. % 69.44% -33.33% -88.89% 69.44% 100.00% 61.11% 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 0.1500 0.2200 0.2200 0.2200 0.2200 0.2200 0.2200 -22.52% QoQ % -31.82% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.18% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.75 0.90 1.14 1.03 1.37 2.02 0.09 310.51% QoQ % -16.67% -21.05% 10.68% -24.82% -32.18% 2,144.44% - Horiz. % 833.33% 1,000.00% 1,266.67% 1,144.44% 1,522.22% 2,244.44% 100.00%
EPS -0.24 -0.07 0.17 -0.14 -0.19 -0.12 -0.19 16.84% QoQ % -242.86% -141.18% 221.43% 26.32% -58.33% 36.84% - Horiz. % 126.32% 36.84% -89.47% 73.68% 100.00% 63.16% 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 0.1428 0.1276 0.1161 0.1229 0.1177 0.1194 0.1153 15.31% QoQ % 11.91% 9.91% -5.53% 4.42% -1.42% 3.56% - Horiz. % 123.85% 110.67% 100.69% 106.59% 102.08% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0550 0.0900 0.0900 0.1050 0.1300 0.1300 0.1400 -
P/RPS 7.02 5.81 4.16 5.69 5.09 3.49 85.28 -81.05% QoQ % 20.83% 39.66% -26.89% 11.79% 45.85% -95.91% - Horiz. % 8.23% 6.81% 4.88% 6.67% 5.97% 4.09% 100.00%
P/EPS -21.71 -75.00 28.13 -42.00 -36.11 -59.09 -38.89 -32.18% QoQ % 71.05% -366.62% 166.98% -16.31% 38.89% -51.94% - Horiz. % 55.82% 192.85% -72.33% 108.00% 92.85% 151.94% 100.00%
EY -4.61 -1.33 3.56 -2.38 -2.77 -1.69 -2.57 47.58% QoQ % -246.62% -137.36% 249.58% 14.08% -63.91% 34.24% - Horiz. % 179.38% 51.75% -138.52% 92.61% 107.78% 65.76% 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 0.37 0.41 0.41 0.48 0.59 0.59 0.64 -30.58% QoQ % -9.76% 0.00% -14.58% -18.64% 0.00% -7.81% - Horiz. % 57.81% 64.06% 64.06% 75.00% 92.19% 92.19% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 26/02/16 24/11/15 26/08/15 26/05/15 26/02/15 25/11/14 -
Price 0.0550 0.0500 0.0900 0.0950 0.1150 0.1300 0.1400 -
P/RPS 7.02 3.23 4.16 5.15 4.50 3.49 85.28 -81.05% QoQ % 117.34% -22.36% -19.22% 14.44% 28.94% -95.91% - Horiz. % 8.23% 3.79% 4.88% 6.04% 5.28% 4.09% 100.00%
P/EPS -21.71 -41.67 28.13 -38.00 -31.94 -59.09 -38.89 -32.18% QoQ % 47.90% -248.13% 174.03% -18.97% 45.95% -51.94% - Horiz. % 55.82% 107.15% -72.33% 97.71% 82.13% 151.94% 100.00%
EY -4.61 -2.40 3.56 -2.63 -3.13 -1.69 -2.57 47.58% QoQ % -92.08% -167.42% 235.36% 15.97% -85.21% 34.24% - Horiz. % 179.38% 93.39% -138.52% 102.33% 121.79% 65.76% 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 0.37 0.23 0.41 0.43 0.52 0.59 0.64 -30.58% QoQ % 60.87% -43.90% -4.65% -17.31% -11.86% -7.81% - Horiz. % 57.81% 35.94% 64.06% 67.19% 81.25% 92.19% 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
(38) 4th Quarterly Result (Attachment) (Amended).pdf 
