[OCR] QoQ Cumulative Quarter Result on 2009-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 14,303 8,834 3,188 21,886 17,148 11,040 4,770 108.36% QoQ % 61.91% 177.10% -85.43% 27.63% 55.33% 131.45% - Horiz. % 299.85% 185.20% 66.83% 458.83% 359.50% 231.45% 100.00%
PBT -888 -908 -1,125 -2,583 -1,372 -1,417 -948 -4.28% QoQ % 2.20% 19.29% 56.45% -88.27% 3.18% -49.47% - Horiz. % 93.67% 95.78% 118.67% 272.47% 144.73% 149.47% 100.00%
Tax 0 0 0 106 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -888 -908 -1,125 -2,477 -1,372 -1,417 -948 -4.28% QoQ % 2.20% 19.29% 54.58% -80.54% 3.18% -49.47% - Horiz. % 93.67% 95.78% 118.67% 261.29% 144.73% 149.47% 100.00%
NP to SH -888 -908 -1,125 -2,477 -1,372 -1,417 -948 -4.28% QoQ % 2.20% 19.29% 54.58% -80.54% 3.18% -49.47% - Horiz. % 93.67% 95.78% 118.67% 261.29% 144.73% 149.47% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 15,191 9,742 4,313 24,363 18,520 12,457 5,718 92.16% QoQ % 55.93% 125.88% -82.30% 31.55% 48.67% 117.86% - Horiz. % 265.67% 170.37% 75.43% 426.08% 323.89% 217.86% 100.00%
Net Worth 13,977 13,969 14,011 14,425 15,609 15,240 16,074 -8.92% QoQ % 0.06% -0.30% -2.87% -7.59% 2.42% -5.19% - Horiz. % 86.95% 86.90% 87.16% 89.74% 97.11% 94.81% 100.00%
Dividend 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 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 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 13,977 13,969 14,011 14,425 15,609 15,240 16,074 -8.92% QoQ % 0.06% -0.30% -2.87% -7.59% 2.42% -5.19% - Horiz. % 86.95% 86.90% 87.16% 89.74% 97.11% 94.81% 100.00%
NOSH 41,111 41,085 41,209 41,214 41,077 41,191 41,217 -0.17% QoQ % 0.06% -0.30% -0.01% 0.33% -0.28% -0.06% - Horiz. % 99.74% 99.68% 99.98% 99.99% 99.66% 99.94% 100.00%
Ratio Analysis 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -6.21 % -10.28 % -35.29 % -11.32 % -8.00 % -12.84 % -19.87 % -54.04% QoQ % 39.59% 70.87% -211.75% -41.50% 37.69% 35.38% - Horiz. % 31.25% 51.74% 177.60% 56.97% 40.26% 64.62% 100.00%
ROE -6.35 % -6.50 % -8.03 % -17.17 % -8.79 % -9.30 % -5.90 % 5.04% QoQ % 2.31% 19.05% 53.23% -95.34% 5.48% -57.63% - Horiz. % 107.63% 110.17% 136.10% 291.02% 148.98% 157.63% 100.00%
Per Share 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 34.79 21.50 7.74 53.10 41.75 26.80 11.57 108.75% QoQ % 61.81% 177.78% -85.42% 27.19% 55.78% 131.63% - Horiz. % 300.69% 185.83% 66.90% 458.95% 360.85% 231.63% 100.00%
EPS -2.16 -2.21 -2.73 -6.01 -3.34 -3.44 -2.30 -4.11% QoQ % 2.26% 19.05% 54.58% -79.94% 2.91% -49.57% - Horiz. % 93.91% 96.09% 118.70% 261.30% 145.22% 149.57% 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 0.3400 0.3400 0.3400 0.3500 0.3800 0.3700 0.3900 -8.76% QoQ % 0.00% 0.00% -2.86% -7.89% 2.70% -5.13% - Horiz. % 87.18% 87.18% 87.18% 89.74% 97.44% 94.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 3.13 1.93 0.70 4.79 3.75 2.42 1.04 108.87% QoQ % 62.18% 175.71% -85.39% 27.73% 54.96% 132.69% - Horiz. % 300.96% 185.58% 67.31% 460.58% 360.58% 232.69% 100.00%
EPS -0.19 -0.20 -0.25 -0.54 -0.30 -0.31 -0.21 -6.47% QoQ % 5.00% 20.00% 53.70% -80.00% 3.23% -47.62% - Horiz. % 90.48% 95.24% 119.05% 257.14% 142.86% 147.62% 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 0.0306 0.0306 0.0307 0.0316 0.0342 0.0334 0.0352 -8.94% QoQ % 0.00% -0.33% -2.85% -7.60% 2.40% -5.11% - Horiz. % 86.93% 86.93% 87.22% 89.77% 97.16% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.2800 0.4600 0.1900 0.3000 0.3100 0.3000 0.2300 -
P/RPS 0.80 2.14 2.46 0.56 0.74 1.12 1.99 -45.62% QoQ % -62.62% -13.01% 339.29% -24.32% -33.93% -43.72% - Horiz. % 40.20% 107.54% 123.62% 28.14% 37.19% 56.28% 100.00%
P/EPS -12.96 -20.81 -6.96 -4.99 -9.28 -8.72 -10.00 18.93% QoQ % 37.72% -198.99% -39.48% 46.23% -6.42% 12.80% - Horiz. % 129.60% 208.10% 69.60% 49.90% 92.80% 87.20% 100.00%
EY -7.71 -4.80 -14.37 -20.03 -10.77 -11.47 -10.00 -15.96% QoQ % -60.62% 66.60% 28.26% -85.98% 6.10% -14.70% - Horiz. % 77.10% 48.00% 143.70% 200.30% 107.70% 114.70% 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 0.82 1.35 0.56 0.86 0.82 0.81 0.59 24.61% QoQ % -39.26% 141.07% -34.88% 4.88% 1.23% 37.29% - Horiz. % 138.98% 228.81% 94.92% 145.76% 138.98% 137.29% 100.00%
Price Multiplier on Announcement Date 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 26/03/10 23/12/09 30/09/09 19/06/09 24/03/09 22/12/08 -
Price 0.2500 0.3400 0.2300 0.2300 0.3100 0.3000 0.4000 -
P/RPS 0.72 1.58 2.97 0.43 0.74 1.12 3.46 -64.98% QoQ % -54.43% -46.80% 590.70% -41.89% -33.93% -67.63% - Horiz. % 20.81% 45.66% 85.84% 12.43% 21.39% 32.37% 100.00%
P/EPS -11.57 -15.38 -8.42 -3.83 -9.28 -8.72 -17.39 -23.85% QoQ % 24.77% -82.66% -119.84% 58.73% -6.42% 49.86% - Horiz. % 66.53% 88.44% 48.42% 22.02% 53.36% 50.14% 100.00%
EY -8.64 -6.50 -11.87 -26.13 -10.77 -11.47 -5.75 31.29% QoQ % -32.92% 45.24% 54.57% -142.62% 6.10% -99.48% - Horiz. % 150.26% 113.04% 206.43% 454.43% 187.30% 199.48% 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 0.74 1.00 0.68 0.66 0.82 0.81 1.03 -19.83% QoQ % -26.00% 47.06% 3.03% -19.51% 1.23% -21.36% - Horiz. % 71.84% 97.09% 66.02% 64.08% 79.61% 78.64% 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
TRB-4thQ2009_Final_.pdf 
