[TIGER] QoQ Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,445 17,526 6,897 7,017 6,701 1,283 4,791 68.05% QoQ % -40.40% 154.11% -1.71% 4.72% 422.29% -73.22% - Horiz. % 218.01% 365.81% 143.96% 146.46% 139.87% 26.78% 100.00%
PBT 661 2,569 1,514 1,600 370 -4,566 -2,011 - QoQ % -74.27% 69.68% -5.38% 332.43% 108.10% -127.05% - Horiz. % -32.87% -127.75% -75.29% -79.56% -18.40% 227.05% 100.00%
Tax -174 -2,287 -939 -1,062 -247 -97 0 - QoQ % 92.39% -143.56% 11.58% -329.96% -154.64% 0.00% - Horiz. % 179.38% 2,357.73% 968.04% 1,094.85% 254.64% 100.00% -
NP 487 282 575 538 123 -4,663 -2,011 - QoQ % 72.70% -50.96% 6.88% 337.40% 102.64% -131.87% - Horiz. % -24.22% -14.02% -28.59% -26.75% -6.12% 231.87% 100.00%
NP to SH 487 282 575 538 123 -4,141 -2,011 - QoQ % 72.70% -50.96% 6.88% 337.40% 102.97% -105.92% - Horiz. % -24.22% -14.02% -28.59% -26.75% -6.12% 205.92% 100.00%
Tax Rate 26.32 % 89.02 % 62.02 % 66.38 % 66.76 % - % - % - QoQ % -70.43% 43.53% -6.57% -0.57% 0.00% 0.00% - Horiz. % 39.42% 133.34% 92.90% 99.43% 100.00% - -
Total Cost 9,958 17,244 6,322 6,479 6,578 5,946 6,802 28.90% QoQ % -42.25% 172.76% -2.42% -1.51% 10.63% -12.58% - Horiz. % 146.40% 253.51% 92.94% 95.25% 96.71% 87.42% 100.00%
Net Worth 70,006 75,199 68,999 46,114 42,171 8,451 9,890 268.22% QoQ % -6.91% 8.99% 49.63% 9.35% 399.01% -14.55% - Horiz. % 707.84% 760.35% 697.66% 466.26% 426.40% 85.45% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 70,006 75,199 68,999 46,114 42,171 8,451 9,890 268.22% QoQ % -6.91% 8.99% 49.63% 9.35% 399.01% -14.55% - Horiz. % 707.84% 760.35% 697.66% 466.26% 426.40% 85.45% 100.00%
NOSH 304,375 313,333 287,499 192,142 175,714 35,212 36,630 309.72% QoQ % -2.86% 8.99% 49.63% 9.35% 399.01% -3.87% - Horiz. % 830.94% 855.40% 784.87% 524.55% 479.70% 96.13% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.66 % 1.61 % 8.34 % 7.67 % 1.84 % -363.45 % -41.97 % - QoQ % 189.44% -80.70% 8.74% 316.85% 100.51% -765.98% - Horiz. % -11.10% -3.84% -19.87% -18.27% -4.38% 865.98% 100.00%
ROE 0.70 % 0.38 % 0.83 % 1.17 % 0.29 % -49.00 % -20.33 % - QoQ % 84.21% -54.22% -29.06% 303.45% 100.59% -141.02% - Horiz. % -3.44% -1.87% -4.08% -5.76% -1.43% 241.02% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.43 5.59 2.40 3.65 3.81 3.64 13.08 -59.00% QoQ % -38.64% 132.92% -34.25% -4.20% 4.67% -72.17% - Horiz. % 26.22% 42.74% 18.35% 27.91% 29.13% 27.83% 100.00%
EPS 0.16 0.09 0.20 0.28 0.07 -11.76 -5.49 - QoQ % 77.78% -55.00% -28.57% 300.00% 100.60% -114.21% - Horiz. % -2.91% -1.64% -3.64% -5.10% -1.28% 214.21% 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 0.2300 0.2400 0.2400 0.2400 0.2400 0.2400 0.2700 -10.13% QoQ % -4.17% 0.00% 0.00% 0.00% 0.00% -11.11% - Horiz. % 85.19% 88.89% 88.89% 88.89% 88.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.71 1.19 0.47 0.48 0.46 0.09 0.33 66.58% QoQ % -40.34% 153.19% -2.08% 4.35% 411.11% -72.73% - Horiz. % 215.15% 360.61% 142.42% 145.45% 139.39% 27.27% 100.00%
EPS 0.03 0.02 0.04 0.04 0.01 -0.28 -0.14 - QoQ % 50.00% -50.00% 0.00% 300.00% 103.57% -100.00% - Horiz. % -21.43% -14.29% -28.57% -28.57% -7.14% 200.00% 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 0.0477 0.0512 0.0470 0.0314 0.0287 0.0058 0.0067 269.64% QoQ % -6.84% 8.94% 49.68% 9.41% 394.83% -13.43% - Horiz. % 711.94% 764.18% 701.49% 468.66% 428.36% 86.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1200 0.1000 0.1400 0.1700 0.1400 0.1200 -
P/RPS 4.08 2.15 4.17 3.83 4.46 3.84 0.92 169.68% QoQ % 89.77% -48.44% 8.88% -14.13% 16.15% 317.39% - Horiz. % 443.48% 233.70% 453.26% 416.30% 484.78% 417.39% 100.00%
P/EPS 87.50 133.33 50.00 50.00 242.86 -1.19 -2.19 - QoQ % -34.37% 166.66% 0.00% -79.41% 20,508.40% 45.66% - Horiz. % -3,995.43% -6,088.13% -2,283.10% -2,283.10% -11,089.50% 54.34% 100.00%
EY 1.14 0.75 2.00 2.00 0.41 -84.00 -45.75 - QoQ % 52.00% -62.50% 0.00% 387.80% 100.49% -83.61% - Horiz. % -2.49% -1.64% -4.37% -4.37% -0.90% 183.61% 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 0.61 0.50 0.42 0.58 0.71 0.58 0.44 24.31% QoQ % 22.00% 19.05% -27.59% -18.31% 22.41% 31.82% - Horiz. % 138.64% 113.64% 95.45% 131.82% 161.36% 131.82% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 -
Price 0.1400 0.1400 0.1300 0.1300 0.1400 0.1600 0.1600 -
P/RPS 4.08 2.50 5.42 3.56 3.67 4.39 1.22 123.47% QoQ % 63.20% -53.87% 52.25% -3.00% -16.40% 259.84% - Horiz. % 334.43% 204.92% 444.26% 291.80% 300.82% 359.84% 100.00%
P/EPS 87.50 155.56 65.00 46.43 200.00 -1.36 -2.91 - QoQ % -43.75% 139.32% 40.00% -76.79% 14,805.88% 53.26% - Horiz. % -3,006.87% -5,345.70% -2,233.68% -1,595.53% -6,872.85% 46.74% 100.00%
EY 1.14 0.64 1.54 2.15 0.50 -73.50 -34.31 - QoQ % 78.12% -58.44% -28.37% 330.00% 100.68% -114.22% - Horiz. % -3.32% -1.87% -4.49% -6.27% -1.46% 214.22% 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 0.61 0.58 0.54 0.54 0.58 0.67 0.59 2.25% QoQ % 5.17% 7.41% 0.00% -6.90% -13.43% 13.56% - Horiz. % 103.39% 98.31% 91.53% 91.53% 98.31% 113.56% 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
KONICA20110824182347.pdf 
