[TIGER] QoQ Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 316 4,779 3,022 1,073 3,715 17,885 133 77.96% QoQ % -93.39% 58.14% 181.64% -71.12% -79.23% 13,347.37% - Horiz. % 237.59% 3,593.23% 2,272.18% 806.77% 2,793.23% 13,447.37% 100.00%
PBT -693 -2,933 107 96 1,342 13,063 1,789 - QoQ % 76.37% -2,841.12% 11.46% -92.85% -89.73% 630.18% - Horiz. % -38.74% -163.95% 5.98% 5.37% 75.01% 730.18% 100.00%
Tax 0 1,213 0 0 -304 -9,429 -1,473 - QoQ % 0.00% 0.00% 0.00% 0.00% 96.78% -540.12% - Horiz. % -0.00% -82.35% -0.00% -0.00% 20.64% 640.12% 100.00%
NP -693 -1,720 107 96 1,038 3,634 316 - QoQ % 59.71% -1,707.48% 11.46% -90.75% -71.44% 1,050.00% - Horiz. % -219.30% -544.30% 33.86% 30.38% 328.48% 1,150.00% 100.00%
NP to SH -693 -1,720 107 96 1,038 3,634 316 - QoQ % 59.71% -1,707.48% 11.46% -90.75% -71.44% 1,050.00% - Horiz. % -219.30% -544.30% 33.86% 30.38% 328.48% 1,150.00% 100.00%
Tax Rate - % - % - % - % 22.65 % 72.18 % 82.34 % - QoQ % 0.00% 0.00% 0.00% 0.00% -68.62% -12.34% - Horiz. % 0.00% 0.00% 0.00% 0.00% 27.51% 87.66% 100.00%
Total Cost 1,009 6,499 2,915 977 2,677 14,251 -183 - QoQ % -84.47% 122.95% 198.36% -63.50% -81.22% 7,887.43% - Horiz. % -551.37% -3,551.37% -1,592.90% -533.88% -1,462.84% -7,787.43% 100.00%
Net Worth 169,399 174,271 235,400 211,200 92,266 91,806 90,850 51.44% QoQ % -2.80% -25.97% 11.46% 128.90% 0.50% 1.05% - Horiz. % 186.46% 191.82% 259.11% 232.47% 101.56% 101.05% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 169,399 174,271 235,400 211,200 92,266 91,806 90,850 51.44% QoQ % -2.80% -25.97% 11.46% 128.90% 0.50% 1.05% - Horiz. % 186.46% 191.82% 259.11% 232.47% 101.56% 101.05% 100.00%
NOSH 769,999 792,142 1,070,000 960,000 384,444 382,526 395,000 55.99% QoQ % -2.80% -25.97% 11.46% 149.71% 0.50% -3.16% - Horiz. % 194.94% 200.54% 270.89% 243.04% 97.33% 96.84% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -219.30 % -35.99 % 3.54 % 8.95 % 27.94 % 20.32 % 237.59 % - QoQ % -509.34% -1,116.67% -60.45% -67.97% 37.50% -91.45% - Horiz. % -92.30% -15.15% 1.49% 3.77% 11.76% 8.55% 100.00%
ROE -0.41 % -0.99 % 0.05 % 0.05 % 1.13 % 3.96 % 0.35 % - QoQ % 58.59% -2,080.00% 0.00% -95.58% -71.46% 1,031.43% - Horiz. % -117.14% -282.86% 14.29% 14.29% 322.86% 1,131.43% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.04 0.60 0.28 0.11 0.97 4.68 0.03 21.12% QoQ % -93.33% 114.29% 154.55% -88.66% -79.27% 15,500.00% - Horiz. % 133.33% 2,000.00% 933.33% 366.67% 3,233.33% 15,600.00% 100.00%
EPS -0.09 -0.22 0.01 0.01 0.27 0.95 0.08 - QoQ % 59.09% -2,300.00% 0.00% -96.30% -71.58% 1,087.50% - Horiz. % -112.50% -275.00% 12.50% 12.50% 337.50% 1,187.50% 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 0.2200 0.2200 0.2200 0.2200 0.2400 0.2400 0.2300 -2.92% QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 4.35% - Horiz. % 95.65% 95.65% 95.65% 95.65% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.02 0.33 0.21 0.07 0.25 1.22 0.01 58.67% QoQ % -93.94% 57.14% 200.00% -72.00% -79.51% 12,100.00% - Horiz. % 200.00% 3,300.00% 2,100.00% 700.00% 2,500.00% 12,200.00% 100.00%
EPS -0.05 -0.12 0.01 0.01 0.07 0.25 0.02 - QoQ % 58.33% -1,300.00% 0.00% -85.71% -72.00% 1,150.00% - Horiz. % -250.00% -600.00% 50.00% 50.00% 350.00% 1,250.00% 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 0.1153 0.1187 0.1603 0.1438 0.0628 0.0625 0.0619 51.33% QoQ % -2.86% -25.95% 11.47% 128.98% 0.48% 0.97% - Horiz. % 186.27% 191.76% 258.97% 232.31% 101.45% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1400 0.1400 0.1500 0.1400 0.2300 0.2250 0.2500 -
P/RPS 341.14 23.21 53.11 125.26 23.80 4.81 742.48 -40.43% QoQ % 1,369.80% -56.30% -57.60% 426.30% 394.80% -99.35% - Horiz. % 45.95% 3.13% 7.15% 16.87% 3.21% 0.65% 100.00%
P/EPS -155.56 -64.48 1,500.00 1,400.00 85.19 23.68 312.50 - QoQ % -141.25% -104.30% 7.14% 1,543.39% 259.76% -92.42% - Horiz. % -49.78% -20.63% 480.00% 448.00% 27.26% 7.58% 100.00%
EY -0.64 -1.55 0.07 0.07 1.17 4.22 0.32 - QoQ % 58.71% -2,314.29% 0.00% -94.02% -72.27% 1,218.75% - Horiz. % -200.00% -484.38% 21.88% 21.88% 365.62% 1,318.75% 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 0.64 0.68 0.64 0.96 0.94 1.09 -29.86% QoQ % 0.00% -5.88% 6.25% -33.33% 2.13% -13.76% - Horiz. % 58.72% 58.72% 62.39% 58.72% 88.07% 86.24% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 -
Price 0.1400 0.1450 0.1400 0.1500 0.2600 0.2200 0.3500 -
P/RPS 341.14 24.03 49.57 134.20 26.91 4.71 1,039.47 -52.39% QoQ % 1,319.64% -51.52% -63.06% 398.70% 471.34% -99.55% - Horiz. % 32.82% 2.31% 4.77% 12.91% 2.59% 0.45% 100.00%
P/EPS -155.56 -66.78 1,400.00 1,500.00 96.30 23.16 437.50 - QoQ % -132.94% -104.77% -6.67% 1,457.63% 315.80% -94.71% - Horiz. % -35.56% -15.26% 320.00% 342.86% 22.01% 5.29% 100.00%
EY -0.64 -1.50 0.07 0.07 1.04 4.32 0.23 - QoQ % 57.33% -2,242.86% 0.00% -93.27% -75.93% 1,778.26% - Horiz. % -278.26% -652.17% 30.43% 30.43% 452.17% 1,878.26% 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 0.66 0.64 0.68 1.08 0.92 1.52 -43.79% QoQ % -3.03% 3.13% -5.88% -37.04% 17.39% -39.47% - Horiz. % 42.11% 43.42% 42.11% 44.74% 71.05% 60.53% 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 2nd Qrt Financial Result.pdf 
