[TIGER] QoQ Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,885 133 3,085 6,478 14,110 10,445 17,526 1.36% QoQ % 13,347.37% -95.69% -52.38% -54.09% 35.09% -40.40% - Horiz. % 102.05% 0.76% 17.60% 36.96% 80.51% 59.60% 100.00%
PBT 13,063 1,789 261 -2,845 383 661 2,569 195.99% QoQ % 630.18% 585.44% 109.17% -842.82% -42.06% -74.27% - Horiz. % 508.49% 69.64% 10.16% -110.74% 14.91% 25.73% 100.00%
Tax -9,429 -1,473 -21 -27 55 -174 -2,287 157.34% QoQ % -540.12% -6,914.29% 22.22% -149.09% 131.61% 92.39% - Horiz. % 412.29% 64.41% 0.92% 1.18% -2.40% 7.61% 100.00%
NP 3,634 316 240 -2,872 438 487 282 450.51% QoQ % 1,050.00% 31.67% 108.36% -755.71% -10.06% 72.70% - Horiz. % 1,288.65% 112.06% 85.11% -1,018.44% 155.32% 172.70% 100.00%
NP to SH 3,634 316 240 -2,872 438 487 282 450.51% QoQ % 1,050.00% 31.67% 108.36% -755.71% -10.06% 72.70% - Horiz. % 1,288.65% 112.06% 85.11% -1,018.44% 155.32% 172.70% 100.00%
Tax Rate 72.18 % 82.34 % 8.05 % - % -14.36 % 26.32 % 89.02 % -13.06% QoQ % -12.34% 922.86% 0.00% 0.00% -154.56% -70.43% - Horiz. % 81.08% 92.50% 9.04% 0.00% -16.13% 29.57% 100.00%
Total Cost 14,251 -183 2,845 9,350 13,672 9,958 17,244 -11.94% QoQ % 7,887.43% -106.43% -69.57% -31.61% 37.30% -42.25% - Horiz. % 82.64% -1.06% 16.50% 54.22% 79.29% 57.75% 100.00%
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24% QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% - Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
Dividend 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24% QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% - Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
NOSH 382,526 395,000 342,857 305,531 312,857 304,375 313,333 14.24% QoQ % -3.16% 15.21% 12.22% -2.34% 2.79% -2.86% - Horiz. % 122.08% 126.06% 109.42% 97.51% 99.85% 97.14% 100.00%
Ratio Analysis 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.32 % 237.59 % 7.78 % -44.33 % 3.10 % 4.66 % 1.61 % 442.92% QoQ % -91.45% 2,953.86% 117.55% -1,530.00% -33.48% 189.44% - Horiz. % 1,262.11% 14,757.14% 483.23% -2,753.42% 192.55% 289.44% 100.00%
ROE 3.96 % 0.35 % 0.30 % -4.27 % 0.61 % 0.70 % 0.38 % 377.78% QoQ % 1,031.43% 16.67% 107.03% -800.00% -12.86% 84.21% - Horiz. % 1,042.11% 92.11% 78.95% -1,123.68% 160.53% 184.21% 100.00%
Per Share 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.68 0.03 0.90 2.12 4.51 3.43 5.59 -11.18% QoQ % 15,500.00% -96.67% -57.55% -52.99% 31.49% -38.64% - Horiz. % 83.72% 0.54% 16.10% 37.92% 80.68% 61.36% 100.00%
EPS 0.95 0.08 0.07 -0.94 0.14 0.16 0.09 381.89% QoQ % 1,087.50% 14.29% 107.45% -771.43% -12.50% 77.78% - Horiz. % 1,055.56% 88.89% 77.78% -1,044.44% 155.56% 177.78% 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 0.2400 0.2300 0.2300 0.2200 0.2300 0.2300 0.2400 - QoQ % 4.35% 0.00% 4.55% -4.35% 0.00% -4.17% - Horiz. % 100.00% 95.83% 95.83% 91.67% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.22 0.01 0.21 0.44 0.96 0.71 1.19 1.68% QoQ % 12,100.00% -95.24% -52.27% -54.17% 35.21% -40.34% - Horiz. % 102.52% 0.84% 17.65% 36.97% 80.67% 59.66% 100.00%
EPS 0.25 0.02 0.02 -0.20 0.03 0.03 0.02 439.44% QoQ % 1,150.00% 0.00% 110.00% -766.67% 0.00% 50.00% - Horiz. % 1,250.00% 100.00% 100.00% -1,000.00% 150.00% 150.00% 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 0.0625 0.0619 0.0537 0.0458 0.0490 0.0477 0.0512 14.23% QoQ % 0.97% 15.27% 17.25% -6.53% 2.73% -6.84% - Horiz. % 122.07% 120.90% 104.88% 89.45% 95.70% 93.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 -
P/RPS 4.81 742.48 34.45 6.13 3.10 4.08 2.15 71.14% QoQ % -99.35% 2,055.24% 461.99% 97.74% -24.02% 89.77% - Horiz. % 223.72% 34,533.95% 1,602.33% 285.12% 144.19% 189.77% 100.00%
P/EPS 23.68 312.50 442.86 -13.83 100.00 87.50 133.33 -68.44% QoQ % -92.42% -29.44% 3,302.17% -113.83% 14.29% -34.37% - Horiz. % 17.76% 234.38% 332.15% -10.37% 75.00% 65.63% 100.00%
EY 4.22 0.32 0.23 -7.23 1.00 1.14 0.75 216.68% QoQ % 1,218.75% 39.13% 103.18% -823.00% -12.28% 52.00% - Horiz. % 562.67% 42.67% 30.67% -964.00% 133.33% 152.00% 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 0.94 1.09 1.35 0.59 0.61 0.61 0.50 52.38% QoQ % -13.76% -19.26% 128.81% -3.28% 0.00% 22.00% - Horiz. % 188.00% 218.00% 270.00% 118.00% 122.00% 122.00% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 -
P/RPS 4.71 1,039.47 26.12 19.34 2.88 4.08 2.50 52.60% QoQ % -99.55% 3,879.59% 35.06% 571.53% -29.41% 63.20% - Horiz. % 188.40% 41,578.80% 1,044.80% 773.60% 115.20% 163.20% 100.00%
P/EPS 23.16 437.50 335.71 -43.62 92.86 87.50 155.56 -71.94% QoQ % -94.71% 30.32% 869.62% -146.97% 6.13% -43.75% - Horiz. % 14.89% 281.24% 215.81% -28.04% 59.69% 56.25% 100.00%
EY 4.32 0.23 0.30 -2.29 1.08 1.14 0.64 257.58% QoQ % 1,778.26% -23.33% 113.10% -312.04% -5.26% 78.12% - Horiz. % 675.00% 35.94% 46.88% -357.81% 168.75% 178.12% 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 0.92 1.52 1.02 1.86 0.57 0.61 0.58 36.05% QoQ % -39.47% 49.02% -45.16% 226.32% -6.56% 5.17% - Horiz. % 158.62% 262.07% 175.86% 320.69% 98.28% 105.17% 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 - 3rd Quarterly Report.pdf 
