[TIGER] QoQ Annualized Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 9,170 15,008 15,703 10,950 13,202 16,780 15,142 -28.31% QoQ % -38.90% -4.43% 43.40% -17.05% -21.32% 10.82% - Horiz. % 60.56% 99.12% 103.70% 72.32% 87.19% 110.82% 100.00%
PBT -936 468 -1,892 -3,525 -1,022 2,480 -36 769.02% QoQ % -300.00% 124.74% 46.33% -244.94% -141.21% 6,988.89% - Horiz. % 2,600.00% -1,300.00% 5,255.56% 9,792.59% 2,838.89% -6,888.89% 100.00%
Tax 0 0 -124 -16 0 0 -2,015 - QoQ % 0.00% 0.00% -675.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 6.15% 0.79% -0.00% -0.00% 100.00%
NP -936 468 -2,016 -3,541 -1,022 2,480 -2,051 -40.58% QoQ % -300.00% 123.21% 43.07% -246.51% -141.21% 220.92% - Horiz. % 45.64% -22.82% 98.29% 172.66% 49.83% -120.92% 100.00%
NP to SH -936 468 -2,016 -3,541 -1,022 2,480 -2,051 -40.58% QoQ % -300.00% 123.21% 43.07% -246.51% -141.21% 220.92% - Horiz. % 45.64% -22.82% 98.29% 172.66% 49.83% -120.92% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,106 14,540 17,719 14,491 14,224 14,300 17,193 -29.72% QoQ % -30.50% -17.94% 22.27% 1.88% -0.53% -16.83% - Horiz. % 58.78% 84.57% 103.06% 84.29% 82.73% 83.17% 100.00%
Net Worth 208,590 208,590 204,321 209,684 187,366 170,500 180,487 10.08% QoQ % 0.00% 2.09% -2.56% 11.91% 9.89% -5.53% - Horiz. % 115.57% 115.57% 113.20% 116.18% 103.81% 94.47% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 208,590 208,590 204,321 209,684 187,366 170,500 180,487 10.08% QoQ % 0.00% 2.09% -2.56% 11.91% 9.89% -5.53% - Horiz. % 115.57% 115.57% 113.20% 116.18% 103.81% 94.47% 100.00%
NOSH 1,390,600 1,390,600 1,362,142 1,397,894 851,666 775,000 820,400 41.94% QoQ % 0.00% 2.09% -2.56% 64.14% 9.89% -5.53% - Horiz. % 169.50% 169.50% 166.03% 170.39% 103.81% 94.47% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -10.21 % 3.12 % -12.84 % -32.34 % -7.74 % 14.78 % -13.55 % -17.12% QoQ % -427.24% 124.30% 60.30% -317.83% -152.37% 209.08% - Horiz. % 75.35% -23.03% 94.76% 238.67% 57.12% -109.08% 100.00%
ROE -0.45 % 0.22 % -0.99 % -1.69 % -0.55 % 1.45 % -1.14 % -46.04% QoQ % -304.55% 122.22% 41.42% -207.27% -137.93% 227.19% - Horiz. % 39.47% -19.30% 86.84% 148.25% 48.25% -127.19% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.66 1.08 1.15 0.78 1.55 2.17 1.85 -49.54% QoQ % -38.89% -6.09% 47.44% -49.68% -28.57% 17.30% - Horiz. % 35.68% 58.38% 62.16% 42.16% 83.78% 117.30% 100.00%
EPS -0.06 0.04 -0.14 -0.25 0.12 0.32 -0.25 -61.21% QoQ % -250.00% 128.57% 44.00% -308.33% -62.50% 228.00% - Horiz. % 24.00% -16.00% 56.00% 100.00% -48.00% -128.00% 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 0.1500 0.1500 0.1500 0.1500 0.2200 0.2200 0.2200 -22.44% QoQ % 0.00% 0.00% 0.00% -31.82% 0.00% 0.00% - Horiz. % 68.18% 68.18% 68.18% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.70 1.15 1.20 0.84 1.01 1.28 1.16 -28.48% QoQ % -39.13% -4.17% 42.86% -16.83% -21.09% 10.34% - Horiz. % 60.34% 99.14% 103.45% 72.41% 87.07% 110.34% 100.00%
EPS -0.07 0.04 -0.15 -0.27 -0.08 0.19 -0.16 -42.22% QoQ % -275.00% 126.67% 44.44% -237.50% -142.11% 218.75% - Horiz. % 43.75% -25.00% 93.75% 168.75% 50.00% -118.75% 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 0.1594 0.1594 0.1562 0.1603 0.1432 0.1303 0.1379 10.09% QoQ % 0.00% 2.05% -2.56% 11.94% 9.90% -5.51% - Horiz. % 115.59% 115.59% 113.27% 116.24% 103.84% 94.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0450 0.0500 0.0500 0.0550 0.0900 0.0900 0.1050 -
P/RPS 6.82 4.63 4.34 7.02 5.81 4.16 5.69 12.77% QoQ % 47.30% 6.68% -38.18% 20.83% 39.66% -26.89% - Horiz. % 119.86% 81.37% 76.27% 123.37% 102.11% 73.11% 100.00%
P/EPS -66.86 148.57 -33.78 -21.71 -75.00 28.13 -42.00 36.14% QoQ % -145.00% 539.82% -55.60% 71.05% -366.62% 166.98% - Horiz. % 159.19% -353.74% 80.43% 51.69% 178.57% -66.98% 100.00%
EY -1.50 0.67 -2.96 -4.61 -1.33 3.56 -2.38 -26.39% QoQ % -323.88% 122.64% 35.79% -246.62% -137.36% 249.58% - Horiz. % 63.03% -28.15% 124.37% 193.70% 55.88% -149.58% 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 0.30 0.33 0.33 0.37 0.41 0.41 0.48 -26.80% QoQ % -9.09% 0.00% -10.81% -9.76% 0.00% -14.58% - Horiz. % 62.50% 68.75% 68.75% 77.08% 85.42% 85.42% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date - 24/11/16 29/08/16 24/05/16 26/02/16 24/11/15 26/08/15 -
Price 0.0400 0.0450 0.0500 0.0550 0.0500 0.0900 0.0950 -
P/RPS 6.07 4.17 4.34 7.02 3.23 4.16 5.15 11.52% QoQ % 45.56% -3.92% -38.18% 117.34% -22.36% -19.22% - Horiz. % 117.86% 80.97% 84.27% 136.31% 62.72% 80.78% 100.00%
P/EPS -59.43 133.71 -33.78 -21.71 -41.67 28.13 -38.00 34.55% QoQ % -144.45% 495.83% -55.60% 47.90% -248.13% 174.03% - Horiz. % 156.39% -351.87% 88.89% 57.13% 109.66% -74.03% 100.00%
EY -1.68 0.75 -2.96 -4.61 -2.40 3.56 -2.63 -25.73% QoQ % -324.00% 125.34% 35.79% -92.08% -167.42% 235.36% - Horiz. % 63.88% -28.52% 112.55% 175.29% 91.25% -135.36% 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 0.27 0.30 0.33 0.37 0.23 0.41 0.43 -26.57% QoQ % -10.00% -9.09% -10.81% 60.87% -43.90% -4.65% - Horiz. % 62.79% 69.77% 76.74% 86.05% 53.49% 95.35% 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
(93) 3rd Quarterly Result (Attachment).pdf 
