[TIGER] QoQ Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,553 316 4,779 3,022 1,073 3,715 17,885 -12.81% QoQ % 4,505.38% -93.39% 58.14% 181.64% -71.12% -79.23% - Horiz. % 81.37% 1.77% 26.72% 16.90% 6.00% 20.77% 100.00%
PBT -184 -693 -2,933 107 96 1,342 13,063 - QoQ % 73.45% 76.37% -2,841.12% 11.46% -92.85% -89.73% - Horiz. % -1.41% -5.31% -22.45% 0.82% 0.73% 10.27% 100.00%
Tax 0 0 1,213 0 0 -304 -9,429 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 96.78% - Horiz. % -0.00% -0.00% -12.86% -0.00% -0.00% 3.22% 100.00%
NP -184 -693 -1,720 107 96 1,038 3,634 - QoQ % 73.45% 59.71% -1,707.48% 11.46% -90.75% -71.44% - Horiz. % -5.06% -19.07% -47.33% 2.94% 2.64% 28.56% 100.00%
NP to SH -184 -693 -1,720 107 96 1,038 3,634 - QoQ % 73.45% 59.71% -1,707.48% 11.46% -90.75% -71.44% - Horiz. % -5.06% -19.07% -47.33% 2.94% 2.64% 28.56% 100.00%
Tax Rate - % - % - % - % - % 22.65 % 72.18 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -68.62% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 31.38% 100.00%
Total Cost 14,737 1,009 6,499 2,915 977 2,677 14,251 2.25% QoQ % 1,360.55% -84.47% 122.95% 198.36% -63.50% -81.22% - Horiz. % 103.41% 7.08% 45.60% 20.45% 6.86% 18.78% 100.00%
Net Worth 202,400 169,399 174,271 235,400 211,200 92,266 91,806 69.15% QoQ % 19.48% -2.80% -25.97% 11.46% 128.90% 0.50% - Horiz. % 220.46% 184.52% 189.83% 256.41% 230.05% 100.50% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 202,400 169,399 174,271 235,400 211,200 92,266 91,806 69.15% QoQ % 19.48% -2.80% -25.97% 11.46% 128.90% 0.50% - Horiz. % 220.46% 184.52% 189.83% 256.41% 230.05% 100.50% 100.00%
NOSH 920,000 769,999 792,142 1,070,000 960,000 384,444 382,526 79.22% QoQ % 19.48% -2.80% -25.97% 11.46% 149.71% 0.50% - Horiz. % 240.51% 201.29% 207.08% 279.72% 250.96% 100.50% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.26 % -219.30 % -35.99 % 3.54 % 8.95 % 27.94 % 20.32 % - QoQ % 99.43% -509.34% -1,116.67% -60.45% -67.97% 37.50% - Horiz. % -6.20% -1,079.23% -177.12% 17.42% 44.05% 137.50% 100.00%
ROE -0.09 % -0.41 % -0.99 % 0.05 % 0.05 % 1.13 % 3.96 % - QoQ % 78.05% 58.59% -2,080.00% 0.00% -95.58% -71.46% - Horiz. % -2.27% -10.35% -25.00% 1.26% 1.26% 28.54% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.58 0.04 0.60 0.28 0.11 0.97 4.68 -51.42% QoQ % 3,850.00% -93.33% 114.29% 154.55% -88.66% -79.27% - Horiz. % 33.76% 0.85% 12.82% 5.98% 2.35% 20.73% 100.00%
EPS -0.02 -0.09 -0.22 0.01 0.01 0.27 0.95 - QoQ % 77.78% 59.09% -2,300.00% 0.00% -96.30% -71.58% - Horiz. % -2.11% -9.47% -23.16% 1.05% 1.05% 28.42% 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 0.2200 0.2400 0.2400 -5.62% QoQ % 0.00% 0.00% 0.00% 0.00% -8.33% 0.00% - Horiz. % 91.67% 91.67% 91.67% 91.67% 91.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,418,460 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.03 0.02 0.34 0.21 0.08 0.26 1.26 -12.54% QoQ % 5,050.00% -94.12% 61.90% 162.50% -69.23% -79.37% - Horiz. % 81.75% 1.59% 26.98% 16.67% 6.35% 20.63% 100.00%
EPS -0.01 -0.05 -0.12 0.01 0.01 0.07 0.26 - QoQ % 80.00% 58.33% -1,300.00% 0.00% -85.71% -73.08% - Horiz. % -3.85% -19.23% -46.15% 3.85% 3.85% 26.92% 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 0.1427 0.1194 0.1229 0.1660 0.1489 0.0650 0.0647 69.19% QoQ % 19.51% -2.85% -25.96% 11.48% 129.08% 0.46% - Horiz. % 220.56% 184.54% 189.95% 256.57% 230.14% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1300 0.1400 0.1400 0.1500 0.1400 0.2300 0.2250 -
P/RPS 8.22 341.14 23.21 53.11 125.26 23.80 4.81 42.80% QoQ % -97.59% 1,369.80% -56.30% -57.60% 426.30% 394.80% - Horiz. % 170.89% 7,092.31% 482.54% 1,104.16% 2,604.16% 494.80% 100.00%
P/EPS -650.00 -155.56 -64.48 1,500.00 1,400.00 85.19 23.68 - QoQ % -317.85% -141.25% -104.30% 7.14% 1,543.39% 259.76% - Horiz. % -2,744.93% -656.93% -272.30% 6,334.46% 5,912.16% 359.76% 100.00%
EY -0.15 -0.64 -1.55 0.07 0.07 1.17 4.22 - QoQ % 76.56% 58.71% -2,314.29% 0.00% -94.02% -72.27% - Horiz. % -3.55% -15.17% -36.73% 1.66% 1.66% 27.73% 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 0.59 0.64 0.64 0.68 0.64 0.96 0.94 -26.63% QoQ % -7.81% 0.00% -5.88% 6.25% -33.33% 2.13% - Horiz. % 62.77% 68.09% 68.09% 72.34% 68.09% 102.13% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 -
Price 0.1300 0.1400 0.1450 0.1400 0.1500 0.2600 0.2200 -
P/RPS 8.22 341.14 24.03 49.57 134.20 26.91 4.71 44.81% QoQ % -97.59% 1,319.64% -51.52% -63.06% 398.70% 471.34% - Horiz. % 174.52% 7,242.89% 510.19% 1,052.44% 2,849.26% 571.34% 100.00%
P/EPS -650.00 -155.56 -66.78 1,400.00 1,500.00 96.30 23.16 - QoQ % -317.85% -132.94% -104.77% -6.67% 1,457.63% 315.80% - Horiz. % -2,806.56% -671.68% -288.34% 6,044.91% 6,476.68% 415.80% 100.00%
EY -0.15 -0.64 -1.50 0.07 0.07 1.04 4.32 - QoQ % 76.56% 57.33% -2,242.86% 0.00% -93.27% -75.93% - Horiz. % -3.47% -14.81% -34.72% 1.62% 1.62% 24.07% 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 0.59 0.64 0.66 0.64 0.68 1.08 0.92 -25.57% QoQ % -7.81% -3.03% 3.13% -5.88% -37.04% 17.39% - Horiz. % 64.13% 69.57% 71.74% 69.57% 73.91% 117.39% 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 - 3 Qtr Financial Report.pdf 
