[TIGER] QoQ Annualized Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,118 41,377 49,110 41,780 38,140 27,486 27,436 15.56% QoQ % -17.54% -15.75% 17.54% 9.54% 38.76% 0.18% - Horiz. % 124.35% 150.81% 179.00% 152.28% 139.01% 100.18% 100.00%
PBT -1,540 -2,401 2,088 2,444 6,047 4,645 3,940 - QoQ % 35.87% -215.01% -14.57% -59.58% 30.17% 17.90% - Horiz. % -39.09% -60.95% 52.99% 62.03% 153.48% 117.90% 100.00%
Tax -167 -194 -238 -496 -4,515 -2,997 -2,618 -83.90% QoQ % 14.21% 18.21% 52.02% 89.01% -50.63% -14.49% - Horiz. % 6.38% 7.44% 9.09% 18.95% 172.46% 114.49% 100.00%
NP -1,707 -2,596 1,850 1,948 1,532 1,648 1,322 - QoQ % 34.24% -240.32% -5.03% 27.15% -7.04% 24.66% - Horiz. % -129.12% -196.37% 139.94% 147.35% 115.89% 124.66% 100.00%
NP to SH -1,707 -2,596 1,850 1,948 1,532 1,648 1,322 - QoQ % 34.24% -240.32% -5.03% 27.15% -7.04% 24.66% - Horiz. % -129.12% -196.37% 139.94% 147.35% 115.89% 124.66% 100.00%
Tax Rate - % - % 11.40 % 20.29 % 74.67 % 64.52 % 66.45 % - QoQ % 0.00% 0.00% -43.81% -72.83% 15.73% -2.90% - Horiz. % 0.00% 0.00% 17.16% 30.53% 112.37% 97.10% 100.00%
Total Cost 35,825 43,973 47,260 39,832 36,608 25,838 26,114 23.35% QoQ % -18.53% -6.95% 18.65% 8.81% 41.68% -1.05% - Horiz. % 137.19% 168.39% 180.98% 152.53% 140.19% 98.95% 100.00%
Net Worth 83,534 66,928 70,916 70,006 69,828 67,418 46,658 47.18% QoQ % 24.81% -5.62% 1.30% 0.26% 3.57% 44.49% - Horiz. % 179.03% 143.44% 151.99% 150.04% 149.66% 144.49% 100.00%
Dividend 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,534 66,928 70,916 70,006 69,828 67,418 46,658 47.18% QoQ % 24.81% -5.62% 1.30% 0.26% 3.57% 44.49% - Horiz. % 179.03% 143.44% 151.99% 150.04% 149.66% 144.49% 100.00%
NOSH 363,191 304,218 308,333 304,375 303,600 280,909 194,411 51.40% QoQ % 19.38% -1.33% 1.30% 0.26% 8.08% 44.49% - Horiz. % 186.82% 156.48% 158.60% 156.56% 156.16% 144.49% 100.00%
Ratio Analysis 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.00 % -6.27 % 3.77 % 4.66 % 4.02 % 6.00 % 4.82 % - QoQ % 20.26% -266.31% -19.10% 15.92% -33.00% 24.48% - Horiz. % -103.73% -130.08% 78.22% 96.68% 83.40% 124.48% 100.00%
ROE -2.04 % -3.88 % 2.61 % 2.78 % 2.19 % 2.44 % 2.83 % - QoQ % 47.42% -248.66% -6.12% 26.94% -10.25% -13.78% - Horiz. % -72.08% -137.10% 92.23% 98.23% 77.39% 86.22% 100.00%
Per Share 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.39 13.60 15.93 13.73 12.56 9.78 14.11 -23.68% QoQ % -30.96% -14.63% 16.02% 9.32% 28.43% -30.69% - Horiz. % 66.55% 96.39% 112.90% 97.31% 89.01% 69.31% 100.00%
EPS -0.47 0.85 0.60 0.64 0.50 0.59 0.68 - QoQ % -155.29% 41.67% -6.25% 28.00% -15.25% -13.24% - Horiz. % -69.12% 125.00% 88.24% 94.12% 73.53% 86.76% 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 0.2300 0.2200 0.2300 0.2300 0.2300 0.2400 0.2400 -2.78% QoQ % 4.55% -4.35% 0.00% 0.00% -4.17% 0.00% - Horiz. % 95.83% 91.67% 95.83% 95.83% 95.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.61 3.16 3.75 3.19 2.91 2.10 2.10 15.52% QoQ % -17.41% -15.73% 17.55% 9.62% 38.57% 0.00% - Horiz. % 124.29% 150.48% 178.57% 151.90% 138.57% 100.00% 100.00%
EPS -0.13 -0.20 0.14 0.15 0.12 0.13 0.10 - QoQ % 35.00% -242.86% -6.67% 25.00% -7.69% 30.00% - Horiz. % -130.00% -200.00% 140.00% 150.00% 120.00% 130.00% 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 0.0638 0.0512 0.0542 0.0535 0.0534 0.0515 0.0357 47.01% QoQ % 24.61% -5.54% 1.31% 0.19% 3.69% 44.26% - Horiz. % 178.71% 143.42% 151.82% 149.86% 149.58% 144.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 -
P/RPS 3.30 0.96 0.88 1.02 0.96 1.02 0.99 122.33% QoQ % 243.75% 9.09% -13.73% 6.25% -5.88% 3.03% - Horiz. % 333.33% 96.97% 88.89% 103.03% 96.97% 103.03% 100.00%
P/EPS -65.96 -15.23 23.33 21.88 23.78 17.05 20.59 - QoQ % -333.09% -165.28% 6.63% -7.99% 39.47% -17.19% - Horiz. % -320.35% -73.97% 113.31% 106.27% 115.49% 82.81% 100.00%
EY -1.52 -6.56 4.29 4.57 4.21 5.87 4.86 - QoQ % 76.83% -252.91% -6.13% 8.55% -28.28% 20.78% - Horiz. % -31.28% -134.98% 88.27% 94.03% 86.63% 120.78% 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 1.35 0.59 0.61 0.61 0.52 0.42 0.58 75.18% QoQ % 128.81% -3.28% 0.00% 17.31% 23.81% -27.59% - Horiz. % 232.76% 101.72% 105.17% 105.17% 89.66% 72.41% 100.00%
Price Multiplier on Announcement Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 -
Price 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 -
P/RPS 2.50 3.01 0.82 1.02 1.11 1.33 0.92 94.14% QoQ % -16.94% 267.07% -19.61% -8.11% -16.54% 44.57% - Horiz. % 271.74% 327.17% 89.13% 110.87% 120.65% 144.57% 100.00%
P/EPS -50.00 -48.05 21.67 21.88 27.74 22.16 19.12 - QoQ % -4.06% -321.74% -0.96% -21.12% 25.18% 15.90% - Horiz. % -261.51% -251.31% 113.34% 114.44% 145.08% 115.90% 100.00%
EY -2.00 -2.08 4.62 4.57 3.60 4.51 5.23 - QoQ % 3.85% -145.02% 1.09% 26.94% -20.18% -13.77% - Horiz. % -38.24% -39.77% 88.34% 87.38% 68.83% 86.23% 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 1.02 1.86 0.57 0.61 0.61 0.54 0.54 52.51% QoQ % -45.16% 226.32% -6.56% 0.00% 12.96% 0.00% - Horiz. % 188.89% 344.44% 105.56% 112.96% 112.96% 100.00% 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
Tiger - 1st Qrt Financial result.pdf 
