[TIGER] QoQ Quarter Result on 2016-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,133 645 833 3,752 7,490 1,612 2,406 43.48% QoQ % 540.78% -22.57% -77.80% -49.91% 364.64% -33.00% - Horiz. % 171.78% 26.81% 34.62% 155.94% 311.31% 67.00% 100.00%
PBT 2,374 -8,087 -585 117 752 -2,133 -1,131 - QoQ % 129.36% -1,282.39% -600.00% -84.44% 135.26% -88.59% - Horiz. % -209.90% 715.03% 51.72% -10.34% -66.49% 188.59% 100.00%
Tax 90 0 0 0 -112 -12 0 - QoQ % 0.00% 0.00% 0.00% 0.00% -833.33% 0.00% - Horiz. % -750.00% -0.00% -0.00% -0.00% 933.33% 100.00% -
NP 2,464 -8,087 -585 117 640 -2,145 -1,131 - QoQ % 130.47% -1,282.39% -600.00% -81.72% 129.84% -89.66% - Horiz. % -217.86% 715.03% 51.72% -10.34% -56.59% 189.66% 100.00%
NP to SH 2,464 -8,087 -585 117 640 -2,145 -1,131 - QoQ % 130.47% -1,282.39% -600.00% -81.72% 129.84% -89.66% - Horiz. % -217.86% 715.03% 51.72% -10.34% -56.59% 189.66% 100.00%
Tax Rate -3.79 % - % - % - % 14.89 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -25.45% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 1,669 8,732 1,418 3,635 6,850 3,757 3,537 -39.42% QoQ % -80.89% 515.80% -60.99% -46.93% 82.33% 6.22% - Horiz. % 47.19% 246.88% 40.09% 102.77% 193.67% 106.22% 100.00%
Net Worth 220,795 209,146 208,590 208,590 224,700 214,499 177,728 15.58% QoQ % 5.57% 0.27% 0.00% -7.17% 4.76% 20.69% - Horiz. % 124.23% 117.68% 117.36% 117.36% 126.43% 120.69% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 220,795 209,146 208,590 208,590 224,700 214,499 177,728 15.58% QoQ % 5.57% 0.27% 0.00% -7.17% 4.76% 20.69% - Horiz. % 124.23% 117.68% 117.36% 117.36% 126.43% 120.69% 100.00%
NOSH 1,471,970 1,394,310 1,390,600 1,390,600 1,497,999 1,429,999 807,857 49.23% QoQ % 5.57% 0.27% 0.00% -7.17% 4.76% 77.01% - Horiz. % 182.21% 172.59% 172.13% 172.13% 185.43% 177.01% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 59.62 % -1,253.80 % -70.23 % 3.12 % 8.54 % -133.06 % -47.01 % - QoQ % 104.76% -1,685.28% -2,350.96% -63.47% 106.42% -183.05% - Horiz. % -126.82% 2,667.09% 149.39% -6.64% -18.17% 283.05% 100.00%
ROE 1.12 % -3.87 % -0.28 % 0.06 % 0.28 % -1.00 % -0.64 % - QoQ % 128.94% -1,282.14% -566.67% -78.57% 128.00% -56.25% - Horiz. % -175.00% 604.69% 43.75% -9.38% -43.75% 156.25% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.28 0.05 0.06 0.27 0.50 0.11 0.30 -4.50% QoQ % 460.00% -16.67% -77.78% -46.00% 354.55% -63.33% - Horiz. % 93.33% 16.67% 20.00% 90.00% 166.67% 36.67% 100.00%
EPS 0.17 -0.58 -0.04 0.01 0.05 -0.15 -0.14 - QoQ % 129.31% -1,350.00% -500.00% -80.00% 133.33% -7.14% - Horiz. % -121.43% 414.29% 28.57% -7.14% -35.71% 107.14% 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 0.1500 0.1500 0.1500 0.1500 0.1500 0.1500 0.2200 -22.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -31.82% - Horiz. % 68.18% 68.18% 68.18% 68.18% 68.18% 68.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.29 0.04 0.06 0.26 0.52 0.11 0.17 42.82% QoQ % 625.00% -33.33% -76.92% -50.00% 372.73% -35.29% - Horiz. % 170.59% 23.53% 35.29% 152.94% 305.88% 64.71% 100.00%
EPS 0.17 -0.56 -0.04 0.01 0.04 -0.15 -0.08 - QoQ % 130.36% -1,300.00% -500.00% -75.00% 126.67% -87.50% - Horiz. % -212.50% 700.00% 50.00% -12.50% -50.00% 187.50% 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 0.1535 0.1454 0.1450 0.1450 0.1562 0.1491 0.1236 15.55% QoQ % 5.57% 0.28% 0.00% -7.17% 4.76% 20.63% - Horiz. % 124.19% 117.64% 117.31% 117.31% 126.38% 120.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.0650 0.0500 0.0450 0.0500 0.0500 0.0550 0.0900 -
P/RPS 23.15 108.09 75.12 18.53 10.00 48.79 30.22 -16.29% QoQ % -78.58% 43.89% 305.40% 85.30% -79.50% 61.45% - Horiz. % 76.60% 357.68% 248.58% 61.32% 33.09% 161.45% 100.00%
P/EPS 38.83 -8.62 -106.97 594.27 117.03 -36.67 -64.29 - QoQ % 550.46% 91.94% -118.00% 407.79% 419.14% 42.96% - Horiz. % -60.40% 13.41% 166.39% -924.36% -182.03% 57.04% 100.00%
EY 2.58 -11.60 -0.93 0.17 0.85 -2.73 -1.56 - QoQ % 122.24% -1,147.31% -647.06% -80.00% 131.14% -75.00% - Horiz. % -165.38% 743.59% 59.62% -10.90% -54.49% 175.00% 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 0.43 0.33 0.30 0.33 0.33 0.37 0.41 3.23% QoQ % 30.30% 10.00% -9.09% 0.00% -10.81% -9.76% - Horiz. % 104.88% 80.49% 73.17% 80.49% 80.49% 90.24% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 - 24/11/16 29/08/16 24/05/16 26/02/16 -
Price 0.0600 0.0650 0.0400 0.0450 0.0500 0.0550 0.0500 -
P/RPS 21.37 140.51 66.78 16.68 10.00 48.79 16.79 17.46% QoQ % -84.79% 110.41% 300.36% 66.80% -79.50% 190.59% - Horiz. % 127.28% 836.87% 397.74% 99.34% 59.56% 290.59% 100.00%
P/EPS 35.84 -11.21 -95.08 534.85 117.03 -36.67 -35.71 - QoQ % 419.71% 88.21% -117.78% 357.02% 419.14% -2.69% - Horiz. % -100.36% 31.39% 266.26% -1,497.76% -327.72% 102.69% 100.00%
EY 2.79 -8.92 -1.05 0.19 0.85 -2.73 -2.80 - QoQ % 131.28% -749.52% -652.63% -77.65% 131.14% 2.50% - Horiz. % -99.64% 318.57% 37.50% -6.79% -30.36% 97.50% 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 0.40 0.43 0.27 0.30 0.33 0.37 0.23 44.67% QoQ % -6.98% 59.26% -10.00% -9.09% -10.81% 60.87% - Horiz. % 173.91% 186.96% 117.39% 130.43% 143.48% 160.87% 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
(156) 1st Quarterly Result (Attachment).pdf 
