[TIGER] QoQ Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,151 4,868 3,497 1,804 3,802 3,128 2,250 95.63% QoQ % 26.36% 39.21% 93.85% -52.55% 21.55% 39.02% - Horiz. % 273.38% 216.36% 155.42% 80.18% 168.98% 139.02% 100.00%
PBT -712 502 67 -3,288 -1,059 69 151 - QoQ % -241.83% 649.25% 102.04% -210.48% -1,634.78% -54.30% - Horiz. % -471.52% 332.45% 44.37% -2,177.48% -701.32% 45.70% 100.00%
Tax 0 -1 0 420 0 88 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -1.14% 0.00% 477.27% 0.00% 100.00% -
NP -712 501 67 -2,868 -1,059 157 151 - QoQ % -242.12% 647.76% 102.34% -170.82% -774.52% 3.97% - Horiz. % -471.52% 331.79% 44.37% -1,899.34% -701.32% 103.97% 100.00%
NP to SH -712 501 67 -2,868 -1,059 157 151 - QoQ % -242.12% 647.76% 102.34% -170.82% -774.52% 3.97% - Horiz. % -471.52% 331.79% 44.37% -1,899.34% -701.32% 103.97% 100.00%
Tax Rate - % 0.20 % - % - % - % -127.54 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -0.16% 0.00% 0.00% 0.00% 100.00% -
Total Cost 6,863 4,367 3,430 4,672 4,861 2,971 2,099 120.45% QoQ % 57.16% 27.32% -26.58% -3.89% 63.61% 41.54% - Horiz. % 326.97% 208.05% 163.41% 222.58% 231.59% 141.54% 100.00%
Net Worth 297,919 274,832 235,511 229,057 223,428 231,304 211,400 25.72% QoQ % 8.40% 16.70% 2.82% 2.52% -3.41% 9.42% - Horiz. % 140.93% 130.01% 111.41% 108.35% 105.69% 109.42% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 297,919 274,832 235,511 229,057 223,428 231,304 211,400 25.72% QoQ % 8.40% 16.70% 2.82% 2.52% -3.41% 9.42% - Horiz. % 140.93% 130.01% 111.41% 108.35% 105.69% 109.42% 100.00%
NOSH 763,896 597,463 490,649 409,032 1,718,678 1,652,178 1,510,000 -36.54% QoQ % 27.86% 21.77% 19.95% -76.20% 4.02% 9.42% - Horiz. % 50.59% 39.57% 32.49% 27.09% 113.82% 109.42% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -11.58 % 10.29 % 1.92 % -158.98 % -27.85 % 5.02 % 6.71 % - QoQ % -212.54% 435.94% 101.21% -470.84% -654.78% -25.19% - Horiz. % -172.58% 153.35% 28.61% -2,369.30% -415.05% 74.81% 100.00%
ROE -0.24 % 0.18 % 0.03 % -1.25 % -0.47 % 0.07 % 0.07 % - QoQ % -233.33% 500.00% 102.40% -165.96% -771.43% 0.00% - Horiz. % -342.86% 257.14% 42.86% -1,785.71% -671.43% 100.00% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.81 0.81 0.71 0.44 0.22 0.19 0.15 208.11% QoQ % 0.00% 14.08% 61.36% 100.00% 15.79% 26.67% - Horiz. % 540.00% 540.00% 473.33% 293.33% 146.67% 126.67% 100.00%
EPS -0.09 0.08 0.01 -0.70 -0.06 0.01 0.01 - QoQ % -212.50% 700.00% 101.43% -1,066.67% -700.00% 0.00% - Horiz. % -900.00% 800.00% 100.00% -7,000.00% -600.00% 100.00% 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 0.3900 0.4600 0.4800 0.5600 0.1300 0.1400 0.1400 98.11% QoQ % -15.22% -4.17% -14.29% 330.77% -7.14% 0.00% - Horiz. % 278.57% 328.57% 342.86% 400.00% 92.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.42 0.33 0.24 0.12 0.26 0.21 0.15 98.78% QoQ % 27.27% 37.50% 100.00% -53.85% 23.81% 40.00% - Horiz. % 280.00% 220.00% 160.00% 80.00% 173.33% 140.00% 100.00%
EPS -0.05 0.03 0.00 -0.20 -0.07 0.01 0.01 - QoQ % -266.67% 0.00% 0.00% -185.71% -800.00% 0.00% - Horiz. % -500.00% 300.00% 0.00% -2,000.00% -700.00% 100.00% 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 0.2029 0.1871 0.1604 0.1560 0.1521 0.1575 0.1439 25.77% QoQ % 8.44% 16.65% 2.82% 2.56% -3.43% 9.45% - Horiz. % 141.00% 130.02% 111.47% 108.41% 105.70% 109.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0700 0.0900 0.0700 0.1000 0.0300 0.0400 0.0600 -
P/RPS 8.69 11.05 9.82 22.67 13.56 21.13 40.27 -64.06% QoQ % -21.36% 12.53% -56.68% 67.18% -35.83% -47.53% - Horiz. % 21.58% 27.44% 24.39% 56.30% 33.67% 52.47% 100.00%
P/EPS -75.10 107.33 512.62 -14.26 -48.69 420.94 600.00 - QoQ % -169.97% -79.06% 3,694.81% 70.71% -111.57% -29.84% - Horiz. % -12.52% 17.89% 85.44% -2.38% -8.11% 70.16% 100.00%
EY -1.33 0.93 0.20 -7.01 -2.05 0.24 0.17 - QoQ % -243.01% 365.00% 102.85% -241.95% -954.17% 41.18% - Horiz. % -782.35% 547.06% 117.65% -4,123.53% -1,205.88% 141.18% 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 0.18 0.20 0.15 0.18 0.23 0.29 0.43 -44.07% QoQ % -10.00% 33.33% -16.67% -21.74% -20.69% -32.56% - Horiz. % 41.86% 46.51% 34.88% 41.86% 53.49% 67.44% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 -
Price 0.0500 0.0750 0.0900 0.0800 0.0250 0.0450 0.0450 -
P/RPS 6.21 9.20 12.63 18.14 11.30 23.77 30.20 -65.20% QoQ % -32.50% -27.16% -30.37% 60.53% -52.46% -21.29% - Horiz. % 20.56% 30.46% 41.82% 60.07% 37.42% 78.71% 100.00%
P/EPS -53.64 89.44 659.08 -11.41 -40.57 473.55 450.00 - QoQ % -159.97% -86.43% 5,876.34% 71.88% -108.57% 5.23% - Horiz. % -11.92% 19.88% 146.46% -2.54% -9.02% 105.23% 100.00%
EY -1.86 1.12 0.15 -8.76 -2.46 0.21 0.22 - QoQ % -266.07% 646.67% 101.71% -256.10% -1,271.43% -4.55% - Horiz. % -845.45% 509.09% 68.18% -3,981.82% -1,118.18% 95.45% 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 0.13 0.16 0.19 0.14 0.19 0.32 0.32 -45.18% QoQ % -18.75% -15.79% 35.71% -26.32% -40.62% 0.00% - Horiz. % 40.62% 50.00% 59.38% 43.75% 59.38% 100.00% 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
TSB - Q4 result.pdf 
