[OCR] QoQ Cumulative Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 30,412 18,516 10,905 37,562 29,618 20,839 11,574 90.76% QoQ % 64.25% 69.79% -70.97% 26.82% 42.13% 80.05% - Horiz. % 262.76% 159.98% 94.22% 324.54% 255.90% 180.05% 100.00%
PBT -3,005 -1,102 -366 -5,735 -2,838 -2,008 -916 121.26% QoQ % -172.69% -201.09% 93.62% -102.08% -41.33% -119.21% - Horiz. % 328.06% 120.31% 39.96% 626.09% 309.83% 219.21% 100.00%
Tax -104 -98 -47 -212 -98 -88 -55 53.09% QoQ % -6.12% -108.51% 77.83% -116.33% -11.36% -60.00% - Horiz. % 189.09% 178.18% 85.45% 385.45% 178.18% 160.00% 100.00%
NP -3,109 -1,200 -413 -5,947 -2,936 -2,096 -971 117.70% QoQ % -159.08% -190.56% 93.06% -102.55% -40.08% -115.86% - Horiz. % 320.19% 123.58% 42.53% 612.46% 302.37% 215.86% 100.00%
NP to SH -3,109 -1,200 -413 -5,947 -2,936 -2,096 -971 117.70% QoQ % -159.08% -190.56% 93.06% -102.55% -40.08% -115.86% - Horiz. % 320.19% 123.58% 42.53% 612.46% 302.37% 215.86% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 33,521 19,716 11,318 43,509 32,554 22,935 12,545 92.91% QoQ % 70.02% 74.20% -73.99% 33.65% 41.94% 82.82% - Horiz. % 267.21% 157.16% 90.22% 346.82% 259.50% 182.82% 100.00%
Net Worth 48,403 47,647 39,647 37,858 40,821 41,611 41,827 10.25% QoQ % 1.59% 20.18% 4.73% -7.26% -1.90% -0.52% - Horiz. % 115.72% 113.91% 94.79% 90.51% 97.59% 99.48% 100.00%
Dividend 30/04/15 31/01/15 31/10/14 31/07/14 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 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 48,403 47,647 39,647 37,858 40,821 41,611 41,827 10.25% QoQ % 1.59% 20.18% 4.73% -7.26% -1.90% -0.52% - Horiz. % 115.72% 113.91% 94.79% 90.51% 97.59% 99.48% 100.00%
NOSH 186,167 176,470 165,200 157,745 157,005 154,117 149,384 15.85% QoQ % 5.50% 6.82% 4.73% 0.47% 1.87% 3.17% - Horiz. % 124.62% 118.13% 110.59% 105.60% 105.10% 103.17% 100.00%
Ratio Analysis 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -10.22 % -6.48 % -3.79 % -15.83 % -9.91 % -10.06 % -8.39 % 14.10% QoQ % -57.72% -70.98% 76.06% -59.74% 1.49% -19.90% - Horiz. % 121.81% 77.23% 45.17% 188.68% 118.12% 119.90% 100.00%
ROE -6.42 % -2.52 % -1.04 % -15.71 % -7.19 % -5.04 % -2.32 % 97.47% QoQ % -154.76% -142.31% 93.38% -118.50% -42.66% -117.24% - Horiz. % 276.72% 108.62% 44.83% 677.16% 309.91% 217.24% 100.00%
Per Share 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 16.34 10.49 6.60 23.81 18.86 13.52 7.75 64.65% QoQ % 55.77% 58.94% -72.28% 26.25% 39.50% 74.45% - Horiz. % 210.84% 135.35% 85.16% 307.23% 243.35% 174.45% 100.00%
EPS -1.67 -0.68 -0.25 -3.77 -1.87 -1.36 -0.65 87.91% QoQ % -145.59% -172.00% 93.37% -101.60% -37.50% -109.23% - Horiz. % 256.92% 104.62% 38.46% 580.00% 287.69% 209.23% 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 0.2600 0.2700 0.2400 0.2400 0.2600 0.2700 0.2800 -4.83% QoQ % -3.70% 12.50% 0.00% -7.69% -3.70% -3.57% - Horiz. % 92.86% 96.43% 85.71% 85.71% 92.86% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 6.66 4.05 2.39 8.22 6.48 4.56 2.53 90.99% QoQ % 64.44% 69.46% -70.92% 26.85% 42.11% 80.24% - Horiz. % 263.24% 160.08% 94.47% 324.90% 256.13% 180.24% 100.00%
EPS -0.68 -0.26 -0.09 -1.30 -0.64 -0.46 -0.21 119.34% QoQ % -161.54% -188.89% 93.08% -103.12% -39.13% -119.05% - Horiz. % 323.81% 123.81% 42.86% 619.05% 304.76% 219.05% 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 0.1060 0.1043 0.0868 0.0829 0.0894 0.0911 0.0916 10.25% QoQ % 1.63% 20.16% 4.70% -7.27% -1.87% -0.55% - Horiz. % 115.72% 113.86% 94.76% 90.50% 97.60% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.5050 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 -
P/RPS 3.09 5.72 9.39 1.07 1.22 1.89 3.23 -2.92% QoQ % -45.98% -39.08% 777.57% -12.30% -35.45% -41.49% - Horiz. % 95.67% 177.09% 290.71% 33.13% 37.77% 58.51% 100.00%
P/EPS -30.24 -88.24 -248.00 -6.76 -12.30 -18.75 -38.46 -14.85% QoQ % 65.73% 64.42% -3,568.64% 45.04% 34.40% 51.25% - Horiz. % 78.63% 229.43% 644.83% 17.58% 31.98% 48.75% 100.00%
EY -3.31 -1.13 -0.40 -14.78 -8.13 -5.33 -2.60 17.52% QoQ % -192.92% -182.50% 97.29% -81.80% -52.53% -105.00% - Horiz. % 127.31% 43.46% 15.38% 568.46% 312.69% 205.00% 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 1.94 2.22 2.58 1.06 0.88 0.94 0.89 68.36% QoQ % -12.61% -13.95% 143.40% 20.45% -6.38% 5.62% - Horiz. % 217.98% 249.44% 289.89% 119.10% 98.88% 105.62% 100.00%
Price Multiplier on Announcement Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 -
Price 0.4800 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 -
P/RPS 2.94 4.62 8.33 2.48 1.43 1.70 3.16 -4.71% QoQ % -36.36% -44.54% 235.89% 73.43% -15.88% -46.20% - Horiz. % 93.04% 146.20% 263.61% 78.48% 45.25% 53.80% 100.00%
P/EPS -28.74 -71.32 -220.00 -15.65 -14.44 -16.91 -37.69 -16.58% QoQ % 59.70% 67.58% -1,305.75% -8.38% 14.61% 55.13% - Horiz. % 76.25% 189.23% 583.71% 41.52% 38.31% 44.87% 100.00%
EY -3.48 -1.40 -0.45 -6.39 -6.93 -5.91 -2.65 19.98% QoQ % -148.57% -211.11% 92.96% 7.79% -17.26% -123.02% - Horiz. % 131.32% 52.83% 16.98% 241.13% 261.51% 223.02% 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 1.85 1.80 2.29 2.46 1.04 0.85 0.88 64.33% QoQ % 2.78% -21.40% -6.91% 136.54% 22.35% -3.41% - Horiz. % 210.23% 204.55% 260.23% 279.55% 118.18% 96.59% 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 - 4th Quarter 2014.pdf 
