[TIGER] QoQ Cumulative Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,033 24,555 10,445 38,140 20,615 13,718 6,701 177.06% QoQ % 26.38% 135.09% -72.61% 85.01% 50.28% 104.72% - Horiz. % 463.11% 366.44% 155.87% 569.17% 307.64% 204.72% 100.00%
PBT -1,801 1,044 611 6,047 3,484 1,970 370 - QoQ % -272.51% 70.87% -89.90% 73.56% 76.85% 432.43% - Horiz. % -486.76% 282.16% 165.14% 1,634.32% 941.62% 532.43% 100.00%
Tax -146 -119 -124 -4,515 -2,248 -1,309 -247 -29.50% QoQ % -22.69% 4.03% 97.25% -100.85% -71.73% -429.96% - Horiz. % 59.11% 48.18% 50.20% 1,827.94% 910.12% 529.96% 100.00%
NP -1,947 925 487 1,532 1,236 661 123 - QoQ % -310.49% 89.94% -68.21% 23.95% 86.99% 437.40% - Horiz. % -1,582.93% 752.03% 395.93% 1,245.53% 1,004.88% 537.40% 100.00%
NP to SH -1,947 925 487 1,532 1,236 661 123 - QoQ % -310.49% 89.94% -68.21% 23.95% 86.99% 437.40% - Horiz. % -1,582.93% 752.03% 395.93% 1,245.53% 1,004.88% 537.40% 100.00%
Tax Rate - % 11.40 % 20.29 % 74.67 % 64.52 % 66.45 % 66.76 % - QoQ % 0.00% -43.81% -72.83% 15.73% -2.90% -0.46% - Horiz. % 0.00% 17.08% 30.39% 111.85% 96.64% 99.54% 100.00%
Total Cost 32,980 23,630 9,958 36,608 19,379 13,057 6,578 192.08% QoQ % 39.57% 137.30% -72.80% 88.91% 48.42% 98.49% - Horiz. % 501.37% 359.23% 151.38% 556.52% 294.60% 198.49% 100.00%
Net Worth 66,928 70,916 70,006 69,828 67,418 46,658 42,171 35.94% QoQ % -5.62% 1.30% 0.26% 3.57% 44.49% 10.64% - Horiz. % 158.70% 168.16% 166.00% 165.58% 159.87% 110.64% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,928 70,916 70,006 69,828 67,418 46,658 42,171 35.94% QoQ % -5.62% 1.30% 0.26% 3.57% 44.49% 10.64% - Horiz. % 158.70% 168.16% 166.00% 165.58% 159.87% 110.64% 100.00%
NOSH 304,218 308,333 304,375 303,600 280,909 194,411 175,714 44.04% QoQ % -1.33% 1.30% 0.26% 8.08% 44.49% 10.64% - Horiz. % 173.13% 175.47% 173.22% 172.78% 159.87% 110.64% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.27 % 3.77 % 4.66 % 4.02 % 6.00 % 4.82 % 1.84 % - QoQ % -266.31% -19.10% 15.92% -33.00% 24.48% 161.96% - Horiz. % -340.76% 204.89% 253.26% 218.48% 326.09% 261.96% 100.00%
ROE -2.91 % 1.30 % 0.70 % 2.19 % 1.83 % 1.42 % 0.29 % - QoQ % -323.85% 85.71% -68.04% 19.67% 28.87% 389.66% - Horiz. % -1,003.45% 448.28% 241.38% 755.17% 631.03% 489.66% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.20 7.96 3.43 12.56 7.34 7.06 3.81 92.46% QoQ % 28.14% 132.07% -72.69% 71.12% 3.97% 85.30% - Horiz. % 267.72% 208.92% 90.03% 329.66% 192.65% 185.30% 100.00%
EPS 0.64 0.30 0.16 0.50 0.44 0.34 0.07 335.48% QoQ % 113.33% 87.50% -68.00% 13.64% 29.41% 385.71% - Horiz. % 914.29% 428.57% 228.57% 714.29% 628.57% 485.71% 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 0.2200 0.2300 0.2300 0.2300 0.2400 0.2400 0.2400 -5.62% QoQ % -4.35% 0.00% 0.00% -4.17% 0.00% 0.00% - Horiz. % 91.67% 95.83% 95.83% 95.83% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.11 1.67 0.71 2.60 1.40 0.93 0.46 175.30% QoQ % 26.35% 135.21% -72.69% 85.71% 50.54% 102.17% - Horiz. % 458.70% 363.04% 154.35% 565.22% 304.35% 202.17% 100.00%
EPS -0.13 0.06 0.03 0.10 0.08 0.05 0.01 - QoQ % -316.67% 100.00% -70.00% 25.00% 60.00% 400.00% - Horiz. % -1,300.00% 600.00% 300.00% 1,000.00% 800.00% 500.00% 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 0.0456 0.0483 0.0477 0.0475 0.0459 0.0318 0.0287 36.05% QoQ % -5.59% 1.26% 0.42% 3.49% 44.34% 10.80% - Horiz. % 158.89% 168.29% 166.20% 165.51% 159.93% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 -
P/RPS 1.27 1.76 4.08 0.96 1.36 1.98 4.46 -56.62% QoQ % -27.84% -56.86% 325.00% -29.41% -31.31% -55.61% - Horiz. % 28.48% 39.46% 91.48% 21.52% 30.49% 44.39% 100.00%
P/EPS -20.31 46.67 87.50 23.78 22.73 41.18 242.86 - QoQ % -143.52% -46.66% 267.96% 4.62% -44.80% -83.04% - Horiz. % -8.36% 19.22% 36.03% 9.79% 9.36% 16.96% 100.00%
EY -4.92 2.14 1.14 4.21 4.40 2.43 0.41 - QoQ % -329.91% 87.72% -72.92% -4.32% 81.07% 492.68% - Horiz. % -1,200.00% 521.95% 278.05% 1,026.83% 1,073.17% 592.68% 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 0.59 0.61 0.61 0.52 0.42 0.58 0.71 -11.58% QoQ % -3.28% 0.00% 17.31% 23.81% -27.59% -18.31% - Horiz. % 83.10% 85.92% 85.92% 73.24% 59.15% 81.69% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 -
Price 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 -
P/RPS 4.02 1.63 4.08 1.11 1.77 1.84 3.67 6.24% QoQ % 146.63% -60.05% 267.57% -37.29% -3.80% -49.86% - Horiz. % 109.54% 44.41% 111.17% 30.25% 48.23% 50.14% 100.00%
P/EPS -64.06 43.33 87.50 27.74 29.55 38.24 200.00 - QoQ % -247.84% -50.48% 215.43% -6.13% -22.72% -80.88% - Horiz. % -32.03% 21.67% 43.75% 13.87% 14.77% 19.12% 100.00%
EY -1.56 2.31 1.14 3.60 3.38 2.62 0.50 - QoQ % -167.53% 102.63% -68.33% 6.51% 29.01% 424.00% - Horiz. % -312.00% 462.00% 228.00% 720.00% 676.00% 524.00% 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 1.86 0.57 0.61 0.61 0.54 0.54 0.58 117.00% QoQ % 226.32% -6.56% 0.00% 12.96% 0.00% -6.90% - Horiz. % 320.69% 98.28% 105.17% 105.17% 93.10% 93.10% 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 - Quarterly Report.pdf 
