[TIGER] QoQ Annualized Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 13,988 10,984 12,240 10,756 9,000 9,363 6,973 58.99% QoQ % 27.35% -10.26% 13.80% 19.51% -3.88% 34.27% - Horiz. % 200.59% 157.51% 175.53% 154.24% 129.06% 134.27% 100.00%
PBT 268 -4,127 -1,118 440 604 -6,181 -11,406 - QoQ % 106.49% -268.92% -354.24% -27.15% 109.77% 45.81% - Horiz. % -2.35% 36.18% 9.81% -3.86% -5.30% 54.19% 100.00%
Tax 0 420 117 176 0 90 0 - QoQ % 0.00% 257.96% -33.33% 0.00% 0.00% 0.00% - Horiz. % 0.00% 466.67% 130.37% 195.56% 0.00% 100.00% -
NP 268 -3,707 -1,001 616 604 -6,091 -11,406 - QoQ % 107.23% -270.21% -262.55% 1.99% 109.92% 46.60% - Horiz. % -2.35% 32.50% 8.78% -5.40% -5.30% 53.40% 100.00%
NP to SH 268 -3,707 -1,001 616 604 -6,091 -11,406 - QoQ % 107.23% -270.21% -262.55% 1.99% 109.92% 46.60% - Horiz. % -2.35% 32.50% 8.78% -5.40% -5.30% 53.40% 100.00%
Tax Rate - % - % - % -40.00 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,720 14,691 13,241 10,140 8,396 15,454 18,379 -17.70% QoQ % -6.61% 10.95% 30.59% 20.77% -45.67% -15.92% - Horiz. % 74.65% 79.93% 72.04% 55.17% 45.68% 84.08% 100.00%
Net Worth 235,511 229,057 223,428 231,304 211,400 220,795 206,975 8.98% QoQ % 2.82% 2.52% -3.41% 9.42% -4.26% 6.68% - Horiz. % 113.79% 110.67% 107.95% 111.75% 102.14% 106.68% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 235,511 229,057 223,428 231,304 211,400 220,795 206,975 8.98% QoQ % 2.82% 2.52% -3.41% 9.42% -4.26% 6.68% - Horiz. % 113.79% 110.67% 107.95% 111.75% 102.14% 106.68% 100.00%
NOSH 490,649 409,032 1,718,678 1,652,178 1,510,000 1,471,970 1,379,838 -49.78% QoQ % 19.95% -76.20% 4.02% 9.42% 2.58% 6.68% - Horiz. % 35.56% 29.64% 124.56% 119.74% 109.43% 106.68% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.92 % -33.75 % -8.18 % 5.73 % 6.71 % -65.05 % -163.58 % - QoQ % 105.69% -312.59% -242.76% -14.61% 110.32% 60.23% - Horiz. % -1.17% 20.63% 5.00% -3.50% -4.10% 39.77% 100.00%
ROE 0.11 % -1.62 % -0.45 % 0.27 % 0.29 % -2.76 % -5.51 % - QoQ % 106.79% -260.00% -266.67% -6.90% 110.51% 49.91% - Horiz. % -2.00% 29.40% 8.17% -4.90% -5.26% 50.09% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.85 2.69 0.71 0.65 0.60 0.64 0.51 214.58% QoQ % 5.95% 278.87% 9.23% 8.33% -6.25% 25.49% - Horiz. % 558.82% 527.45% 139.22% 127.45% 117.65% 125.49% 100.00%
EPS 0.04 -0.91 -0.05 0.04 0.04 -0.41 -0.83 - QoQ % 104.40% -1,720.00% -225.00% 0.00% 109.76% 50.60% - Horiz. % -4.82% 109.64% 6.02% -4.82% -4.82% 49.40% 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 0.4800 0.5600 0.1300 0.1400 0.1400 0.1500 0.1500 117.00% QoQ % -14.29% 330.77% -7.14% 0.00% -6.67% 0.00% - Horiz. % 320.00% 373.33% 86.67% 93.33% 93.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,570,121 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.54 0.43 0.48 0.42 0.35 0.36 0.27 58.67% QoQ % 25.58% -10.42% 14.29% 20.00% -2.78% 33.33% - Horiz. % 200.00% 159.26% 177.78% 155.56% 129.63% 133.33% 100.00%
EPS 0.01 -0.14 -0.04 0.02 0.02 -0.24 -0.44 - QoQ % 107.14% -250.00% -300.00% 0.00% 108.33% 45.45% - Horiz. % -2.27% 31.82% 9.09% -4.55% -4.55% 54.55% 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 0.0916 0.0891 0.0869 0.0900 0.0823 0.0859 0.0805 8.98% QoQ % 2.81% 2.53% -3.44% 9.36% -4.19% 6.71% - Horiz. % 113.79% 110.68% 107.95% 111.80% 102.24% 106.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0700 0.1000 0.0300 0.0400 0.0600 0.0650 0.0500 -
P/RPS 2.46 3.72 4.21 6.14 10.07 10.22 9.89 -60.42% QoQ % -33.87% -11.64% -31.43% -39.03% -1.47% 3.34% - Horiz. % 24.87% 37.61% 42.57% 62.08% 101.82% 103.34% 100.00%
P/EPS 128.15 -11.03 -51.49 107.28 150.00 -15.71 -6.05 - QoQ % 1,261.83% 78.58% -148.00% -28.48% 1,054.81% -159.67% - Horiz. % -2,118.18% 182.31% 851.07% -1,773.22% -2,479.34% 259.67% 100.00%
EY 0.78 -9.06 -1.94 0.93 0.67 -6.37 -16.53 - QoQ % 108.61% -367.01% -308.60% 38.81% 110.52% 61.46% - Horiz. % -4.72% 54.81% 11.74% -5.63% -4.05% 38.54% 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 0.15 0.18 0.23 0.29 0.43 0.43 0.33 -40.85% QoQ % -16.67% -21.74% -20.69% -32.56% 0.00% 30.30% - Horiz. % 45.45% 54.55% 69.70% 87.88% 130.30% 130.30% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 25/08/17 30/05/17 -
Price 0.0900 0.0800 0.0250 0.0450 0.0450 0.0600 0.0650 -
P/RPS 3.16 2.98 3.51 6.91 7.55 9.43 12.86 -60.74% QoQ % 6.04% -15.10% -49.20% -8.48% -19.94% -26.67% - Horiz. % 24.57% 23.17% 27.29% 53.73% 58.71% 73.33% 100.00%
P/EPS 164.77 -8.83 -42.91 120.69 112.50 -14.50 -7.86 - QoQ % 1,966.03% 79.42% -135.55% 7.28% 875.86% -84.48% - Horiz. % -2,096.31% 112.34% 545.93% -1,535.50% -1,431.30% 184.48% 100.00%
EY 0.61 -11.33 -2.33 0.83 0.89 -6.90 -12.72 - QoQ % 105.38% -386.27% -380.72% -6.74% 112.90% 45.75% - Horiz. % -4.80% 89.07% 18.32% -6.53% -7.00% 54.25% 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 0.19 0.14 0.19 0.32 0.32 0.40 0.43 -41.96% QoQ % 35.71% -26.32% -40.62% 0.00% -20.00% -6.98% - Horiz. % 44.19% 32.56% 44.19% 74.42% 74.42% 93.02% 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
TSB - 2nd Quarterly Result (Attachment).pdf 
