[TIGER] QoQ Quarter Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,303 2,083 719 2,781 7,195 433 3,979 -30.62% QoQ % 10.56% 189.71% -74.15% -61.35% 1,561.66% -89.12% - Horiz. % 57.88% 52.35% 18.07% 69.89% 180.82% 10.88% 100.00%
PBT -762 657 -3,136 -5,060 1,377 -926 -1,665 -40.70% QoQ % -215.98% 120.95% 38.02% -467.47% 248.70% 44.38% - Horiz. % 45.77% -39.46% 188.35% 303.90% -82.70% 55.62% 100.00%
Tax -12 -198 -701 347 -288 -65 -100 -75.77% QoQ % 93.94% 71.75% -302.02% 220.49% -343.08% 35.00% - Horiz. % 12.00% 198.00% 701.00% -347.00% 288.00% 65.00% 100.00%
NP -774 459 -3,837 -4,713 1,089 -991 -1,765 -42.37% QoQ % -268.63% 111.96% 18.59% -532.78% 209.89% 43.85% - Horiz. % 43.85% -26.01% 217.39% 267.03% -61.70% 56.15% 100.00%
NP to SH -774 459 -3,965 -4,713 1,089 -991 -1,765 -42.37% QoQ % -268.63% 111.58% 15.87% -532.78% 209.89% 43.85% - Horiz. % 43.85% -26.01% 224.65% 267.03% -61.70% 56.15% 100.00%
Tax Rate - % 30.14 % - % - % 20.92 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 144.07% 0.00% 0.00% 100.00% - -
Total Cost 3,077 1,624 4,556 7,494 6,106 1,424 5,744 -34.12% QoQ % 89.47% -64.35% -39.20% 22.73% 328.79% -75.21% - Horiz. % 53.57% 28.27% 79.32% 130.47% 106.30% 24.79% 100.00%
Net Worth 113,021 23,391 23,644 26,403 33,352 30,390 31,690 133.97% QoQ % 383.18% -1.07% -10.45% -20.84% 9.75% -4.10% - Horiz. % 356.64% 73.81% 74.61% 83.32% 105.24% 95.90% 100.00%
Dividend 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,021 23,391 23,644 26,403 33,352 30,390 31,690 133.97% QoQ % 383.18% -1.07% -10.45% -20.84% 9.75% -4.10% - Horiz. % 356.64% 73.81% 74.61% 83.32% 105.24% 95.90% 100.00%
NOSH 43,977 44,134 45,470 44,005 46,975 44,044 44,014 -0.06% QoQ % -0.36% -2.94% 3.33% -6.32% 6.66% 0.07% - Horiz. % 99.91% 100.27% 103.31% 99.98% 106.73% 100.07% 100.00%
Ratio Analysis 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -33.61 % 22.04 % -533.66 % -169.47 % 15.14 % -228.87 % -44.36 % -16.93% QoQ % -252.50% 104.13% -214.90% -1,219.35% 106.62% -415.94% - Horiz. % 75.77% -49.68% 1,203.02% 382.03% -34.13% 515.94% 100.00%
ROE -0.68 % 1.96 % -16.77 % -17.85 % 3.27 % -3.26 % -5.57 % -75.49% QoQ % -134.69% 111.69% 6.05% -645.87% 200.31% 41.47% - Horiz. % 12.21% -35.19% 301.08% 320.47% -58.71% 58.53% 100.00%
Per Share 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.24 4.72 1.58 6.32 15.32 0.98 9.04 -30.55% QoQ % 11.02% 198.73% -75.00% -58.75% 1,463.27% -89.16% - Horiz. % 57.96% 52.21% 17.48% 69.91% 169.47% 10.84% 100.00%
EPS -1.76 1.04 -8.72 -10.71 2.48 -2.25 -4.01 -42.33% QoQ % -269.23% 111.93% 18.58% -531.85% 210.22% 43.89% - Horiz. % 43.89% -25.94% 217.46% 267.08% -61.85% 56.11% 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 2.5700 0.5300 0.5200 0.6000 0.7100 0.6900 0.7200 134.11% QoQ % 384.91% 1.92% -13.33% -15.49% 2.90% -4.17% - Horiz. % 356.94% 73.61% 72.22% 83.33% 98.61% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.16 0.14 0.05 0.19 0.49 0.03 0.27 -29.52% QoQ % 14.29% 180.00% -73.68% -61.22% 1,533.33% -88.89% - Horiz. % 59.26% 51.85% 18.52% 70.37% 181.48% 11.11% 100.00%
EPS -0.05 0.03 -0.27 -0.32 0.07 -0.07 -0.12 -44.30% QoQ % -266.67% 111.11% 15.62% -557.14% 200.00% 41.67% - Horiz. % 41.67% -25.00% 225.00% 266.67% -58.33% 58.33% 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 0.0770 0.0159 0.0161 0.0180 0.0227 0.0207 0.0216 133.90% QoQ % 384.28% -1.24% -10.56% -20.70% 9.66% -4.17% - Horiz. % 356.48% 73.61% 74.54% 83.33% 105.09% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2200 0.1900 0.2800 0.2200 0.2200 0.3200 0.2400 -
P/RPS 4.20 4.03 17.71 3.48 1.44 32.55 2.65 36.05% QoQ % 4.22% -77.24% 408.91% 141.67% -95.58% 1,128.30% - Horiz. % 158.49% 152.08% 668.30% 131.32% 54.34% 1,228.30% 100.00%
P/EPS -12.50 18.27 -3.21 -2.05 9.49 -14.22 -5.99 63.52% QoQ % -168.42% 669.16% -56.59% -121.60% 166.74% -137.40% - Horiz. % 208.68% -305.01% 53.59% 34.22% -158.43% 237.40% 100.00%
EY -8.00 5.47 -31.14 -48.68 10.54 -7.03 -16.71 -38.88% QoQ % -246.25% 117.57% 36.03% -561.86% 249.93% 57.93% - Horiz. % 47.88% -32.73% 186.36% 291.32% -63.08% 42.07% 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 0.09 0.36 0.54 0.37 0.31 0.46 0.33 -58.04% QoQ % -75.00% -33.33% 45.95% 19.35% -32.61% 39.39% - Horiz. % 27.27% 109.09% 163.64% 112.12% 93.94% 139.39% 100.00%
Price Multiplier on Announcement Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.1200 0.1700 0.2200 0.2200 0.2100 0.2000 0.2900 -
P/RPS 2.29 3.60 13.91 3.48 1.37 20.34 3.21 -20.21% QoQ % -36.39% -74.12% 299.71% 154.01% -93.26% 533.64% - Horiz. % 71.34% 112.15% 433.33% 108.41% 42.68% 633.64% 100.00%
P/EPS -6.82 16.35 -2.52 -2.05 9.06 -8.89 -7.23 -3.83% QoQ % -141.71% 748.81% -22.93% -122.63% 201.91% -22.96% - Horiz. % 94.33% -226.14% 34.85% 28.35% -125.31% 122.96% 100.00%
EY -14.67 6.12 -39.64 -48.68 11.04 -11.25 -13.83 4.02% QoQ % -339.71% 115.44% 18.57% -540.94% 198.13% 18.66% - Horiz. % 106.07% -44.25% 286.62% 351.99% -79.83% 81.34% 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 0.05 0.32 0.42 0.37 0.30 0.29 0.40 -75.10% QoQ % -84.37% -23.81% 13.51% 23.33% 3.45% -27.50% - Horiz. % 12.50% 80.00% 105.00% 92.50% 75.00% 72.50% 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
BM-3rd Qtr 2009-3.doc 
