[OCR] QoQ Quarter Result on 2011-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 17,912 6,941 7,617 10,180 3,651 3,419 4,471 152.46% QoQ % 158.06% -8.87% -25.18% 178.83% 6.79% -23.53% - Horiz. % 400.63% 155.24% 170.36% 227.69% 81.66% 76.47% 100.00%
PBT -885 90 -1,402 167 -1,633 -878 95 - QoQ % -1,083.33% 106.42% -939.52% 110.23% -85.99% -1,024.21% - Horiz. % -931.58% 94.74% -1,475.79% 175.79% -1,718.95% -924.21% 100.00%
Tax -98 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -983 90 -1,402 167 -1,633 -878 95 - QoQ % -1,192.22% 106.42% -939.52% 110.23% -85.99% -1,024.21% - Horiz. % -1,034.74% 94.74% -1,475.79% 175.79% -1,718.95% -924.21% 100.00%
NP to SH -983 90 -1,402 167 -1,633 -878 95 - QoQ % -1,192.22% 106.42% -939.52% 110.23% -85.99% -1,024.21% - Horiz. % -1,034.74% 94.74% -1,475.79% 175.79% -1,718.95% -924.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 18,895 6,851 9,019 10,013 5,284 4,297 4,376 165.40% QoQ % 175.80% -24.04% -9.93% 89.50% 22.97% -1.81% - Horiz. % 431.79% 156.56% 206.10% 228.82% 120.75% 98.19% 100.00%
Net Worth 44,681 45,000 42,196 44,533 11,134 12,366 13,630 120.83% QoQ % -0.71% 6.64% -5.25% 299.97% -9.96% -9.28% - Horiz. % 327.81% 330.14% 309.57% 326.72% 81.69% 90.72% 100.00%
Dividend 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 44,681 45,000 42,196 44,533 11,134 12,366 13,630 120.83% QoQ % -0.71% 6.64% -5.25% 299.97% -9.96% -9.28% - Horiz. % 327.81% 330.14% 309.57% 326.72% 81.69% 90.72% 100.00%
NOSH 148,939 150,000 136,116 139,166 41,237 41,220 41,304 135.33% QoQ % -0.71% 10.20% -2.19% 237.48% 0.04% -0.20% - Horiz. % 360.59% 363.16% 329.55% 336.93% 99.84% 99.80% 100.00%
Ratio Analysis 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -5.49 % 1.30 % -18.41 % 1.64 % -44.73 % -25.68 % 2.12 % - QoQ % -522.31% 107.06% -1,222.56% 103.67% -74.18% -1,311.32% - Horiz. % -258.96% 61.32% -868.40% 77.36% -2,109.91% -1,211.32% 100.00%
ROE -2.20 % 0.20 % -3.32 % 0.38 % -14.67 % -7.10 % 0.70 % - QoQ % -1,200.00% 106.02% -973.68% 102.59% -106.62% -1,114.29% - Horiz. % -314.29% 28.57% -474.29% 54.29% -2,095.71% -1,014.29% 100.00%
Per Share 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 12.03 4.63 5.60 7.31 8.85 8.29 10.82 7.33% QoQ % 159.83% -17.32% -23.39% -17.40% 6.76% -23.38% - Horiz. % 111.18% 42.79% 51.76% 67.56% 81.79% 76.62% 100.00%
EPS -0.66 0.06 -1.03 0.12 -3.96 -2.13 0.23 - QoQ % -1,200.00% 105.83% -958.33% 103.03% -85.92% -1,026.09% - Horiz. % -286.96% 26.09% -447.83% 52.17% -1,721.74% -926.09% 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 0.3000 0.3000 0.3100 0.3200 0.2700 0.3000 0.3300 -6.16% QoQ % 0.00% -3.23% -3.12% 18.52% -10.00% -9.09% - Horiz. % 90.91% 90.91% 93.94% 96.97% 81.82% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 5.56 2.16 2.37 3.16 1.13 1.06 1.39 152.20% QoQ % 157.41% -8.86% -25.00% 179.65% 6.60% -23.74% - Horiz. % 400.00% 155.40% 170.50% 227.34% 81.29% 76.26% 100.00%
EPS -0.31 0.03 -0.44 0.05 -0.51 -0.27 0.03 - QoQ % -1,133.33% 106.82% -980.00% 109.80% -88.89% -1,000.00% - Horiz. % -1,033.33% 100.00% -1,466.67% 166.67% -1,700.00% -900.00% 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 0.1388 0.1398 0.1311 0.1383 0.0346 0.0384 0.0423 120.98% QoQ % -0.72% 6.64% -5.21% 299.71% -9.90% -9.22% - Horiz. % 328.13% 330.50% 309.93% 326.95% 81.80% 90.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 0.3400 -
P/RPS 1.66 4.32 4.29 2.32 4.97 3.86 3.14 -34.64% QoQ % -61.57% 0.70% 84.91% -53.32% 28.76% 22.93% - Horiz. % 52.87% 137.58% 136.62% 73.89% 158.28% 122.93% 100.00%
P/EPS -30.30 333.33 -23.30 141.67 -11.11 -15.02 147.83 - QoQ % -109.09% 1,530.60% -116.45% 1,375.16% 26.03% -110.16% - Horiz. % -20.50% 225.48% -15.76% 95.83% -7.52% -10.16% 100.00%
EY -3.30 0.30 -4.29 0.71 -9.00 -6.66 0.68 - QoQ % -1,200.00% 106.99% -704.23% 107.89% -35.14% -1,079.41% - Horiz. % -485.29% 44.12% -630.88% 104.41% -1,323.53% -979.41% 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 0.67 0.67 0.77 0.53 1.63 1.07 1.03 -24.95% QoQ % 0.00% -12.99% 45.28% -67.48% 52.34% 3.88% - Horiz. % 65.05% 65.05% 74.76% 51.46% 158.25% 103.88% 100.00%
Price Multiplier on Announcement Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 21/03/11 -
Price 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 0.2900 -
P/RPS 1.91 3.67 3.75 2.60 1.81 4.22 2.68 -20.23% QoQ % -47.96% -2.13% 44.23% 43.65% -57.11% 57.46% - Horiz. % 71.27% 136.94% 139.93% 97.01% 67.54% 157.46% 100.00%
P/EPS -34.85 283.33 -20.39 158.33 -4.04 -16.43 126.09 - QoQ % -112.30% 1,489.55% -112.88% 4,019.06% 75.41% -113.03% - Horiz. % -27.64% 224.70% -16.17% 125.57% -3.20% -13.03% 100.00%
EY -2.87 0.35 -4.90 0.63 -24.75 -6.09 0.79 - QoQ % -920.00% 107.14% -877.78% 102.55% -306.40% -870.89% - Horiz. % -363.29% 44.30% -620.25% 79.75% -3,132.91% -770.89% 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 0.77 0.57 0.68 0.59 0.59 1.17 0.88 -8.52% QoQ % 35.09% -16.18% 15.25% 0.00% -49.57% 32.95% - Horiz. % 87.50% 64.77% 77.27% 67.05% 67.05% 132.95% 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 - 1st Quarter 2012.doc 
