[TIGER] QoQ Cumulative Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,615 13,718 6,701 10,655 9,177 4,386 2,083 360.32% QoQ % 50.28% 104.72% -37.11% 16.11% 109.23% 110.56% - Horiz. % 989.68% 658.57% 321.70% 511.52% 440.57% 210.56% 100.00%
PBT 3,484 1,970 370 -7,192 -2,116 -105 657 203.79% QoQ % 76.85% 432.43% 105.14% -239.89% -1,915.24% -115.98% - Horiz. % 530.29% 299.85% 56.32% -1,094.67% -322.07% -15.98% 100.00%
Tax -2,248 -1,309 -247 -368 -210 -210 -198 404.40% QoQ % -71.73% -429.96% 32.88% -75.24% 0.00% -6.06% - Horiz. % 1,135.35% 661.11% 124.75% 185.86% 106.06% 106.06% 100.00%
NP 1,236 661 123 -7,560 -2,326 -315 459 93.44% QoQ % 86.99% 437.40% 101.63% -225.02% -638.41% -168.63% - Horiz. % 269.28% 144.01% 26.80% -1,647.06% -506.75% -68.63% 100.00%
NP to SH 1,236 661 123 -7,560 -2,326 -315 459 93.44% QoQ % 86.99% 437.40% 101.63% -225.02% -638.41% -168.63% - Horiz. % 269.28% 144.01% 26.80% -1,647.06% -506.75% -68.63% 100.00%
Tax Rate 64.52 % 66.45 % 66.76 % - % - % - % 30.14 % 66.02% QoQ % -2.90% -0.46% 0.00% 0.00% 0.00% 0.00% - Horiz. % 214.07% 220.47% 221.50% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,379 13,057 6,578 18,215 11,503 4,701 1,624 421.41% QoQ % 48.42% 98.49% -63.89% 58.35% 144.69% 189.47% - Horiz. % 1,193.29% 804.00% 405.05% 1,121.61% 708.31% 289.47% 100.00%
Net Worth 67,418 46,658 42,171 8,448 10,380 112,437 23,391 102.40% QoQ % 44.49% 10.64% 399.14% -18.61% -90.77% 380.68% - Horiz. % 288.22% 199.47% 180.29% 36.12% 44.38% 480.68% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 67,418 46,658 42,171 8,448 10,380 112,437 23,391 102.40% QoQ % 44.49% 10.64% 399.14% -18.61% -90.77% 380.68% - Horiz. % 288.22% 199.47% 180.29% 36.12% 44.38% 480.68% 100.00%
NOSH 280,909 194,411 175,714 35,203 38,446 43,749 44,134 243.06% QoQ % 44.49% 10.64% 399.14% -8.43% -12.12% -0.87% - Horiz. % 636.48% 440.50% 398.13% 79.76% 87.11% 99.13% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.00 % 4.82 % 1.84 % -70.95 % -25.35 % -7.18 % 22.04 % -57.96% QoQ % 24.48% 161.96% 102.59% -179.88% -253.06% -132.58% - Horiz. % 27.22% 21.87% 8.35% -321.91% -115.02% -32.58% 100.00%
ROE 1.83 % 1.42 % 0.29 % -89.48 % -22.41 % -0.28 % 1.96 % -4.47% QoQ % 28.87% 389.66% 100.32% -299.29% -7,903.57% -114.29% - Horiz. % 93.37% 72.45% 14.80% -4,565.31% -1,143.37% -14.29% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.34 7.06 3.81 30.27 23.87 10.03 4.72 34.19% QoQ % 3.97% 85.30% -87.41% 26.81% 137.99% 112.50% - Horiz. % 155.51% 149.58% 80.72% 641.31% 505.72% 212.50% 100.00%
EPS 0.44 0.34 0.07 -4.11 -6.05 -0.72 1.04 -43.61% QoQ % 29.41% 385.71% 101.70% 32.07% -740.28% -169.23% - Horiz. % 42.31% 32.69% 6.73% -395.19% -581.73% -69.23% 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 0.2400 0.2400 0.2400 0.2400 0.2700 2.5700 0.5300 -41.00% QoQ % 0.00% 0.00% 0.00% -11.11% -89.49% 384.91% - Horiz. % 45.28% 45.28% 45.28% 45.28% 50.94% 484.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.40 0.93 0.46 0.73 0.62 0.30 0.14 363.51% QoQ % 50.54% 102.17% -36.99% 17.74% 106.67% 114.29% - Horiz. % 1,000.00% 664.29% 328.57% 521.43% 442.86% 214.29% 100.00%
EPS 0.08 0.05 0.01 -0.51 -0.16 -0.02 0.03 92.19% QoQ % 60.00% 400.00% 101.96% -218.75% -700.00% -166.67% - Horiz. % 266.67% 166.67% 33.33% -1,700.00% -533.33% -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 0.0459 0.0318 0.0287 0.0058 0.0071 0.0766 0.0159 102.61% QoQ % 44.34% 10.80% 394.83% -18.31% -90.73% 381.76% - Horiz. % 288.68% 200.00% 180.50% 36.48% 44.65% 481.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1000 0.1400 0.1700 0.1400 0.1200 0.2200 0.1900 -
P/RPS 1.36 1.98 4.46 0.46 0.50 2.19 4.03 -51.50% QoQ % -31.31% -55.61% 869.57% -8.00% -77.17% -45.66% - Horiz. % 33.75% 49.13% 110.67% 11.41% 12.41% 54.34% 100.00%
P/EPS 22.73 41.18 242.86 -0.65 -1.98 -30.56 18.27 15.66% QoQ % -44.80% -83.04% 37,463.08% 67.17% 93.52% -267.27% - Horiz. % 124.41% 225.40% 1,329.28% -3.56% -10.84% -167.27% 100.00%
EY 4.40 2.43 0.41 -153.39 -50.42 -3.27 5.47 -13.50% QoQ % 81.07% 492.68% 100.27% -204.22% -1,441.90% -159.78% - Horiz. % 80.44% 44.42% 7.50% -2,804.20% -921.76% -59.78% 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 0.42 0.58 0.71 0.58 0.44 0.09 0.36 10.81% QoQ % -27.59% -18.31% 22.41% 31.82% 388.89% -75.00% - Horiz. % 116.67% 161.11% 197.22% 161.11% 122.22% 25.00% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 -
Price 0.1300 0.1300 0.1400 0.1600 0.1600 0.1200 0.1700 -
P/RPS 1.77 1.84 3.67 0.53 0.67 1.20 3.60 -37.68% QoQ % -3.80% -49.86% 592.45% -20.90% -44.17% -66.67% - Horiz. % 49.17% 51.11% 101.94% 14.72% 18.61% 33.33% 100.00%
P/EPS 29.55 38.24 200.00 -0.75 -2.64 -16.67 16.35 48.32% QoQ % -22.72% -80.88% 26,766.67% 71.59% 84.16% -201.96% - Horiz. % 180.73% 233.88% 1,223.24% -4.59% -16.15% -101.96% 100.00%
EY 3.38 2.62 0.50 -134.22 -37.81 -6.00 6.12 -32.66% QoQ % 29.01% 424.00% 100.37% -254.99% -530.17% -198.04% - Horiz. % 55.23% 42.81% 8.17% -2,193.14% -617.81% -98.04% 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 0.54 0.54 0.58 0.67 0.59 0.05 0.32 41.70% QoQ % 0.00% -6.90% -13.43% 13.56% 1,080.00% -84.37% - Horiz. % 168.75% 168.75% 181.25% 209.38% 184.38% 15.62% 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 - Qrtly report.pdf 
