[TIGER] QoQ Quarter Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,022 1,073 3,715 17,885 133 3,085 6,478 -39.88% QoQ % 181.64% -71.12% -79.23% 13,347.37% -95.69% -52.38% - Horiz. % 46.65% 16.56% 57.35% 276.09% 2.05% 47.62% 100.00%
PBT 107 96 1,342 13,063 1,789 261 -2,845 - QoQ % 11.46% -92.85% -89.73% 630.18% 585.44% 109.17% - Horiz. % -3.76% -3.37% -47.17% -459.16% -62.88% -9.17% 100.00%
Tax 0 0 -304 -9,429 -1,473 -21 -27 - QoQ % 0.00% 0.00% 96.78% -540.12% -6,914.29% 22.22% - Horiz. % -0.00% -0.00% 1,125.93% 34,922.22% 5,455.56% 77.78% 100.00%
NP 107 96 1,038 3,634 316 240 -2,872 - QoQ % 11.46% -90.75% -71.44% 1,050.00% 31.67% 108.36% - Horiz. % -3.73% -3.34% -36.14% -126.53% -11.00% -8.36% 100.00%
NP to SH 107 96 1,038 3,634 316 240 -2,872 - QoQ % 11.46% -90.75% -71.44% 1,050.00% 31.67% 108.36% - Horiz. % -3.73% -3.34% -36.14% -126.53% -11.00% -8.36% 100.00%
Tax Rate - % - % 22.65 % 72.18 % 82.34 % 8.05 % - % - QoQ % 0.00% 0.00% -68.62% -12.34% 922.86% 0.00% - Horiz. % 0.00% 0.00% 281.37% 896.65% 1,022.86% 100.00% -
Total Cost 2,915 977 2,677 14,251 -183 2,845 9,350 -54.05% QoQ % 198.36% -63.50% -81.22% 7,887.43% -106.43% -69.57% - Horiz. % 31.18% 10.45% 28.63% 152.42% -1.96% 30.43% 100.00%
Net Worth 235,400 211,200 92,266 91,806 90,850 78,857 67,217 130.79% QoQ % 11.46% 128.90% 0.50% 1.05% 15.21% 17.32% - Horiz. % 350.21% 314.21% 137.27% 136.58% 135.16% 117.32% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 235,400 211,200 92,266 91,806 90,850 78,857 67,217 130.79% QoQ % 11.46% 128.90% 0.50% 1.05% 15.21% 17.32% - Horiz. % 350.21% 314.21% 137.27% 136.58% 135.16% 117.32% 100.00%
NOSH 1,070,000 960,000 384,444 382,526 395,000 342,857 305,531 130.79% QoQ % 11.46% 149.71% 0.50% -3.16% 15.21% 12.22% - Horiz. % 350.21% 314.21% 125.83% 125.20% 129.28% 112.22% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.54 % 8.95 % 27.94 % 20.32 % 237.59 % 7.78 % -44.33 % - QoQ % -60.45% -67.97% 37.50% -91.45% 2,953.86% 117.55% - Horiz. % -7.99% -20.19% -63.03% -45.84% -535.96% -17.55% 100.00%
ROE 0.05 % 0.05 % 1.13 % 3.96 % 0.35 % 0.30 % -4.27 % - QoQ % 0.00% -95.58% -71.46% 1,031.43% 16.67% 107.03% - Horiz. % -1.17% -1.17% -26.46% -92.74% -8.20% -7.03% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.28 0.11 0.97 4.68 0.03 0.90 2.12 -74.10% QoQ % 154.55% -88.66% -79.27% 15,500.00% -96.67% -57.55% - Horiz. % 13.21% 5.19% 45.75% 220.75% 1.42% 42.45% 100.00%
EPS 0.01 0.01 0.27 0.95 0.08 0.07 -0.94 - QoQ % 0.00% -96.30% -71.58% 1,087.50% 14.29% 107.45% - Horiz. % -1.06% -1.06% -28.72% -101.06% -8.51% -7.45% 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 0.2400 0.2400 0.2300 0.2300 0.2200 - QoQ % 0.00% -8.33% 0.00% 4.35% 0.00% 4.55% - Horiz. % 100.00% 100.00% 109.09% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.21 0.07 0.25 1.22 0.01 0.21 0.44 -38.96% QoQ % 200.00% -72.00% -79.51% 12,100.00% -95.24% -52.27% - Horiz. % 47.73% 15.91% 56.82% 277.27% 2.27% 47.73% 100.00%
EPS 0.01 0.01 0.07 0.25 0.02 0.02 -0.20 - QoQ % 0.00% -85.71% -72.00% 1,150.00% 0.00% 110.00% - Horiz. % -5.00% -5.00% -35.00% -125.00% -10.00% -10.00% 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 0.1603 0.1438 0.0628 0.0625 0.0619 0.0537 0.0458 130.70% QoQ % 11.47% 128.98% 0.48% 0.97% 15.27% 17.25% - Horiz. % 350.00% 313.97% 137.12% 136.46% 135.15% 117.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1500 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 -
P/RPS 53.11 125.26 23.80 4.81 742.48 34.45 6.13 322.39% QoQ % -57.60% 426.30% 394.80% -99.35% 2,055.24% 461.99% - Horiz. % 866.39% 2,043.39% 388.25% 78.47% 12,112.23% 561.99% 100.00%
P/EPS 1,500.00 1,400.00 85.19 23.68 312.50 442.86 -13.83 - QoQ % 7.14% 1,543.39% 259.76% -92.42% -29.44% 3,302.17% - Horiz. % -10,845.99% -10,122.92% -615.98% -171.22% -2,259.58% -3,202.17% 100.00%
EY 0.07 0.07 1.17 4.22 0.32 0.23 -7.23 - QoQ % 0.00% -94.02% -72.27% 1,218.75% 39.13% 103.18% - Horiz. % -0.97% -0.97% -16.18% -58.37% -4.43% -3.18% 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 0.68 0.64 0.96 0.94 1.09 1.35 0.59 9.94% QoQ % 6.25% -33.33% 2.13% -13.76% -19.26% 128.81% - Horiz. % 115.25% 108.47% 162.71% 159.32% 184.75% 228.81% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.1400 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 -
P/RPS 49.57 134.20 26.91 4.71 1,039.47 26.12 19.34 87.39% QoQ % -63.06% 398.70% 471.34% -99.55% 3,879.59% 35.06% - Horiz. % 256.31% 693.90% 139.14% 24.35% 5,374.72% 135.06% 100.00%
P/EPS 1,400.00 1,500.00 96.30 23.16 437.50 335.71 -43.62 - QoQ % -6.67% 1,457.63% 315.80% -94.71% 30.32% 869.62% - Horiz. % -3,209.54% -3,438.79% -220.77% -53.09% -1,002.98% -769.62% 100.00%
EY 0.07 0.07 1.04 4.32 0.23 0.30 -2.29 - QoQ % 0.00% -93.27% -75.93% 1,778.26% -23.33% 113.10% - Horiz. % -3.06% -3.06% -45.41% -188.65% -10.04% -13.10% 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 0.68 1.08 0.92 1.52 1.02 1.86 -50.93% QoQ % -5.88% -37.04% 17.39% -39.47% 49.02% -45.16% - Horiz. % 34.41% 36.56% 58.06% 49.46% 81.72% 54.84% 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 30.6.2013.pdf 
