[FINTEC] QoQ Cumulative Quarter Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 36,102 0 18,547 0 133 3,700 1,434 2,417.57% QoQ % 0.00% 0.00% 0.00% 0.00% -96.41% 158.02% - Horiz. % 2,517.57% 0.00% 1,293.38% 0.00% 9.27% 258.02% 100.00%
PBT -1,311 0 -1,695 0 469 -709 -976 34.32% QoQ % 0.00% 0.00% 0.00% 0.00% 166.15% 27.36% - Horiz. % 134.32% -0.00% 173.67% -0.00% -48.05% 72.64% 100.00%
Tax 0 0 0 0 0 -1 -1 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% 100.00%
NP -1,311 0 -1,695 0 469 -710 -977 34.19% QoQ % 0.00% 0.00% 0.00% 0.00% 166.06% 27.33% - Horiz. % 134.19% -0.00% 173.49% -0.00% -48.00% 72.67% 100.00%
NP to SH -1,278 0 -1,672 0 489 -645 -914 39.82% QoQ % 0.00% 0.00% 0.00% 0.00% 175.81% 29.43% - Horiz. % 139.82% -0.00% 182.93% -0.00% -53.50% 70.57% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 37,413 0 20,242 0 -336 4,410 2,411 1,451.76% QoQ % 0.00% 0.00% 0.00% 0.00% -107.62% 82.91% - Horiz. % 1,551.76% 0.00% 839.57% 0.00% -13.94% 182.91% 100.00%
Net Worth 32,546 - 32,539 - 31,988 22,534 21,935 48.37% QoQ % 0.00% 0.00% 0.00% 0.00% 41.95% 2.73% - Horiz. % 148.37% 0.00% 148.34% 0.00% 145.83% 102.73% 100.00%
Dividend 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 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 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 32,546 - 32,539 - 31,988 22,534 21,935 48.37% QoQ % 0.00% 0.00% 0.00% 0.00% 41.95% 2.73% - Horiz. % 148.37% 0.00% 148.34% 0.00% 145.83% 102.73% 100.00%
NOSH 425,999 428,717 428,717 407,500 407,500 403,125 397,391 7.20% QoQ % -0.63% 0.00% 5.21% 0.00% 1.09% 1.44% - Horiz. % 107.20% 107.88% 107.88% 102.54% 102.54% 101.44% 100.00%
Ratio Analysis 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -3.63 % - % -9.14 % - % 352.63 % -19.19 % -68.13 % -94.67% QoQ % 0.00% 0.00% 0.00% 0.00% 1,937.57% 71.83% - Horiz. % 5.33% 0.00% 13.42% 0.00% -517.58% 28.17% 100.00%
ROE -3.93 % - % -5.14 % - % 1.53 % -2.86 % -4.17 % -5.76% QoQ % 0.00% 0.00% 0.00% 0.00% 153.50% 31.41% - Horiz. % 94.24% 0.00% 123.26% 0.00% -36.69% 68.59% 100.00%
Per Share 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.47 - 4.33 - 0.03 0.92 0.36 2,252.78% QoQ % 0.00% 0.00% 0.00% 0.00% -96.74% 155.56% - Horiz. % 2,352.78% 0.00% 1,202.78% 0.00% 8.33% 255.56% 100.00%
EPS -0.30 0.00 -0.39 0.00 0.12 -0.16 -0.23 30.43% QoQ % 0.00% 0.00% 0.00% 0.00% 175.00% 30.43% - Horiz. % 130.43% -0.00% 169.57% -0.00% -52.17% 69.57% 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 0.0764 - 0.0759 - 0.0785 0.0559 0.0552 38.41% QoQ % 0.00% 0.00% 0.00% 0.00% 40.43% 1.27% - Horiz. % 138.41% 0.00% 137.50% 0.00% 142.21% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,943,132 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.23 - 0.63 - 0.00 0.13 0.05 2,360.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 160.00% - Horiz. % 2,460.00% 0.00% 1,260.00% 0.00% 0.00% 260.00% 100.00%
EPS -0.04 0.00 -0.06 0.00 0.02 -0.02 -0.03 33.33% QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 33.33% - Horiz. % 133.33% -0.00% 200.00% -0.00% -66.67% 66.67% 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 0.0111 - 0.0111 - 0.0109 0.0077 0.0075 48.00% QoQ % 0.00% 0.00% 0.00% 0.00% 41.56% 2.67% - Horiz. % 148.00% 0.00% 148.00% 0.00% 145.33% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 30/01/14 31/10/13 -
Price 0.1450 0.1800 0.0850 0.0900 0.0850 0.1150 0.1300 -
P/RPS 1.71 0.00 1.96 0.00 260.43 12.53 36.03 -95.25% QoQ % 0.00% 0.00% 0.00% 0.00% 1,978.45% -65.22% - Horiz. % 4.75% 0.00% 5.44% 0.00% 722.81% 34.78% 100.00%
P/EPS -48.33 0.00 -21.79 0.00 70.83 -71.88 -56.52 -14.49% QoQ % 0.00% 0.00% 0.00% 0.00% 198.54% -27.18% - Horiz. % 85.51% -0.00% 38.55% -0.00% -125.32% 127.18% 100.00%
EY -2.07 0.00 -4.59 0.00 1.41 -1.39 -1.77 16.95% QoQ % 0.00% 0.00% 0.00% 0.00% 201.44% 21.47% - Horiz. % 116.95% -0.00% 259.32% -0.00% -79.66% 78.53% 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 1.90 0.00 1.12 0.00 1.08 2.06 2.36 -19.49% QoQ % 0.00% 0.00% 0.00% 0.00% -47.57% -12.71% - Horiz. % 80.51% 0.00% 47.46% 0.00% 45.76% 87.29% 100.00%
Price Multiplier on Announcement Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/12/14 - 25/09/14 - 19/06/14 28/03/14 05/12/13 -
Price 0.1300 0.0000 0.1750 0.0000 0.0800 0.0700 0.1000 -
P/RPS 1.53 0.00 4.05 0.00 245.11 7.63 27.71 -94.48% QoQ % 0.00% 0.00% 0.00% 0.00% 3,112.45% -72.46% - Horiz. % 5.52% 0.00% 14.62% 0.00% 884.55% 27.54% 100.00%
P/EPS -43.33 0.00 -44.87 0.00 66.67 -43.75 -43.48 -0.34% QoQ % 0.00% 0.00% 0.00% 0.00% 252.39% -0.62% - Horiz. % 99.66% -0.00% 103.20% -0.00% -153.33% 100.62% 100.00%
EY -2.31 0.00 -2.23 0.00 1.50 -2.29 -2.30 0.43% QoQ % 0.00% 0.00% 0.00% 0.00% 165.50% 0.43% - Horiz. % 100.43% -0.00% 96.96% -0.00% -65.22% 99.57% 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 1.70 0.00 2.31 0.00 1.02 1.25 1.81 -6.08% QoQ % 0.00% 0.00% 0.00% 0.00% -18.40% -30.94% - Horiz. % 93.92% 0.00% 127.62% 0.00% 56.35% 69.06% 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
ABT - 1Q2016 Financial Report.pdf 
