[TIGER] QoQ Cumulative Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 316 12,589 7,810 4,788 3,715 33,136 34,251 -95.59% QoQ % -97.49% 61.19% 63.12% 28.88% -88.79% -3.26% - Horiz. % 0.92% 36.76% 22.80% 13.98% 10.85% 96.74% 100.00%
PBT -693 -1,388 1,545 1,438 1,342 13,312 249 - QoQ % 50.07% -189.84% 7.44% 7.15% -89.92% 5,246.19% - Horiz. % -278.31% -557.43% 620.48% 577.51% 538.96% 5,346.19% 100.00%
Tax 0 1,517 -304 -304 -304 -11,069 -1,640 - QoQ % 0.00% 599.01% 0.00% 0.00% 97.25% -574.94% - Horiz. % -0.00% -92.50% 18.54% 18.54% 18.54% 674.94% 100.00%
NP -693 129 1,241 1,134 1,038 2,243 -1,391 -37.13% QoQ % -637.21% -89.61% 9.44% 9.25% -53.72% 261.25% - Horiz. % 49.82% -9.27% -89.22% -81.52% -74.62% -161.25% 100.00%
NP to SH -693 129 1,241 1,134 1,038 2,243 -1,391 -37.13% QoQ % -637.21% -89.61% 9.44% 9.25% -53.72% 261.25% - Horiz. % 49.82% -9.27% -89.22% -81.52% -74.62% -161.25% 100.00%
Tax Rate - % - % 19.68 % 21.14 % 22.65 % 83.15 % 658.63 % - QoQ % 0.00% 0.00% -6.91% -6.67% -72.76% -87.38% - Horiz. % 0.00% 0.00% 2.99% 3.21% 3.44% 12.62% 100.00%
Total Cost 1,009 12,460 6,569 3,654 2,677 30,893 35,642 -90.69% QoQ % -91.90% 89.68% 79.78% 36.50% -91.33% -13.32% - Horiz. % 2.83% 34.96% 18.43% 10.25% 7.51% 86.68% 100.00%
Net Worth 169,399 145,200 170,637 166,319 92,266 92,813 86,467 56.51% QoQ % 16.67% -14.91% 2.60% 80.26% -0.59% 7.34% - Horiz. % 195.91% 167.92% 197.34% 192.35% 106.71% 107.34% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 169,399 145,200 170,637 166,319 92,266 92,813 86,467 56.51% QoQ % 16.67% -14.91% 2.60% 80.26% -0.59% 7.34% - Horiz. % 195.91% 167.92% 197.34% 192.35% 106.71% 107.34% 100.00%
NOSH 769,999 660,000 775,625 755,999 384,444 382,526 395,000 55.99% QoQ % 16.67% -14.91% 2.60% 96.65% 0.50% -3.16% - Horiz. % 194.94% 167.09% 196.36% 191.39% 97.33% 96.84% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -219.30 % 1.02 % 15.89 % 23.68 % 27.94 % 6.77 % -4.06 % 1,325.46% QoQ % -21,600.00% -93.58% -32.90% -15.25% 312.70% 266.75% - Horiz. % 5,401.48% -25.12% -391.38% -583.25% -688.18% -166.75% 100.00%
ROE -0.41 % 0.09 % 0.73 % 0.68 % 1.13 % 2.42 % -1.61 % -59.79% QoQ % -555.56% -87.67% 7.35% -39.82% -53.31% 250.31% - Horiz. % 25.47% -5.59% -45.34% -42.24% -70.19% -150.31% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.04 1.91 1.01 0.63 0.97 8.57 9.11 -97.31% QoQ % -97.91% 89.11% 60.32% -35.05% -88.68% -5.93% - Horiz. % 0.44% 20.97% 11.09% 6.92% 10.65% 94.07% 100.00%
EPS -0.09 0.02 0.16 0.15 0.27 0.58 -0.37 -61.00% QoQ % -550.00% -87.50% 6.67% -44.44% -53.45% 256.76% - Horiz. % 24.32% -5.41% -43.24% -40.54% -72.97% -156.76% 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 0.2200 0.2200 0.2200 0.2400 0.2400 0.2300 -2.92% QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 4.35% - Horiz. % 95.65% 95.65% 95.65% 95.65% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.02 0.86 0.53 0.33 0.25 2.26 2.33 -95.80% QoQ % -97.67% 62.26% 60.61% 32.00% -88.94% -3.00% - Horiz. % 0.86% 36.91% 22.75% 14.16% 10.73% 97.00% 100.00%
EPS -0.05 0.01 0.08 0.08 0.07 0.15 -0.09 -32.40% QoQ % -600.00% -87.50% 0.00% 14.29% -53.33% 266.67% - Horiz. % 55.56% -11.11% -88.89% -88.89% -77.78% -166.67% 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 0.1153 0.0989 0.1162 0.1132 0.0628 0.0632 0.0589 56.42% QoQ % 16.58% -14.89% 2.65% 80.25% -0.63% 7.30% - Horiz. % 195.76% 167.91% 197.28% 192.19% 106.62% 107.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1400 0.1400 0.1500 0.1400 0.2300 0.2250 0.2500 -
P/RPS 341.14 7.34 14.90 22.11 23.80 2.63 2.74 2,386.07% QoQ % 4,547.68% -50.74% -32.61% -7.10% 804.94% -4.01% - Horiz. % 12,450.37% 267.88% 543.80% 806.93% 868.61% 95.99% 100.00%
P/EPS -155.56 716.28 93.75 93.33 85.19 38.79 -67.57 74.26% QoQ % -121.72% 664.03% 0.45% 9.56% 119.62% 157.41% - Horiz. % 230.22% -1,060.06% -138.75% -138.12% -126.08% -57.41% 100.00%
EY -0.64 0.14 1.07 1.07 1.17 2.58 -1.48 -42.79% QoQ % -557.14% -86.92% 0.00% -8.55% -54.65% 274.32% - Horiz. % 43.24% -9.46% -72.30% -72.30% -79.05% -174.32% 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 0.64 0.64 0.68 0.64 0.96 0.94 1.09 -29.86% QoQ % 0.00% -5.88% 6.25% -33.33% 2.13% -13.76% - Horiz. % 58.72% 58.72% 62.39% 58.72% 88.07% 86.24% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 -
Price 0.1400 0.1450 0.1400 0.1500 0.2600 0.2200 0.3500 -
P/RPS 341.14 7.60 13.90 23.68 26.91 2.57 3.84 1,885.56% QoQ % 4,388.68% -45.32% -41.30% -12.00% 947.08% -33.07% - Horiz. % 8,883.85% 197.92% 361.98% 616.67% 700.78% 66.93% 100.00%
P/EPS -155.56 741.86 87.50 100.00 96.30 37.93 -94.59 39.28% QoQ % -120.97% 747.84% -12.50% 3.84% 153.89% 140.10% - Horiz. % 164.46% -784.29% -92.50% -105.72% -101.81% -40.10% 100.00%
EY -0.64 0.13 1.14 1.00 1.04 2.64 -1.06 -28.54% QoQ % -592.31% -88.60% 14.00% -3.85% -60.61% 349.06% - Horiz. % 60.38% -12.26% -107.55% -94.34% -98.11% -249.06% 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 0.64 0.66 0.64 0.68 1.08 0.92 1.52 -43.79% QoQ % -3.03% 3.13% -5.88% -37.04% 17.39% -39.47% - Horiz. % 42.11% 43.42% 42.11% 44.74% 71.05% 60.53% 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 2nd Qrt Financial Result.pdf 
