[D&O] QoQ Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 100,510 108,394 100,496 72,190 59,842 48,475 51,182 56.88% QoQ % -7.27% 7.86% 39.21% 20.63% 23.45% -5.29% - Horiz. % 196.38% 211.78% 196.35% 141.05% 116.92% 94.71% 100.00%
PBT 979 954 2,738 1,481 -727 1,865 -3,189 - QoQ % 2.62% -65.16% 84.88% 303.71% -138.98% 158.48% - Horiz. % -30.70% -29.92% -85.86% -46.44% 22.80% -58.48% 100.00%
Tax -785 448 -458 -382 -784 1,291 -646 13.89% QoQ % -275.22% 197.82% -19.90% 51.28% -160.73% 299.85% - Horiz. % 121.52% -69.35% 70.90% 59.13% 121.36% -199.85% 100.00%
NP 194 1,402 2,280 1,099 -1,511 3,156 -3,835 - QoQ % -86.16% -38.51% 107.46% 172.73% -147.88% 182.29% - Horiz. % -5.06% -36.56% -59.45% -28.66% 39.40% -82.29% 100.00%
NP to SH -427 701 1,506 302 -2,069 1,939 -4,146 -78.06% QoQ % -160.91% -53.45% 398.68% 114.60% -206.70% 146.77% - Horiz. % 10.30% -16.91% -36.32% -7.28% 49.90% -46.77% 100.00%
Tax Rate 80.18 % -46.96 % 16.73 % 25.79 % - % -69.22 % - % - QoQ % 270.74% -380.69% -35.13% 0.00% 0.00% 0.00% - Horiz. % -115.83% 67.84% -24.17% -37.26% 0.00% 100.00% -
Total Cost 100,316 106,992 98,216 71,091 61,353 45,319 55,017 49.31% QoQ % -6.24% 8.94% 38.16% 15.87% 35.38% -17.63% - Horiz. % 182.34% 194.47% 178.52% 129.22% 111.52% 82.37% 100.00%
Net Worth 136,746 126,880 127,407 125,631 133,992 134,150 129,809 3.54% QoQ % 7.78% -0.41% 1.41% -6.24% -0.12% 3.34% - Horiz. % 105.34% 97.74% 98.15% 96.78% 103.22% 103.34% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,746 126,880 127,407 125,631 133,992 134,150 129,809 3.54% QoQ % 7.78% -0.41% 1.41% -6.24% -0.12% 3.34% - Horiz. % 105.34% 97.74% 98.15% 96.78% 103.22% 103.34% 100.00%
NOSH 1,067,500 1,001,428 1,003,999 1,006,666 985,238 998,888 987,142 5.36% QoQ % 6.60% -0.26% -0.26% 2.17% -1.37% 1.19% - Horiz. % 108.14% 101.45% 101.71% 101.98% 99.81% 101.19% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.19 % 1.29 % 2.27 % 1.52 % -2.52 % 6.51 % -7.49 % - QoQ % -85.27% -43.17% 49.34% 160.32% -138.71% 186.92% - Horiz. % -2.54% -17.22% -30.31% -20.29% 33.64% -86.92% 100.00%
ROE -0.31 % 0.55 % 1.18 % 0.24 % -1.54 % 1.45 % -3.19 % -78.89% QoQ % -156.36% -53.39% 391.67% 115.58% -206.21% 145.45% - Horiz. % 9.72% -17.24% -36.99% -7.52% 48.28% -45.45% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.42 10.82 10.01 7.17 6.07 4.85 5.18 49.04% QoQ % -12.94% 8.09% 39.61% 18.12% 25.15% -6.37% - Horiz. % 181.85% 208.88% 193.24% 138.42% 117.18% 93.63% 100.00%
EPS -0.04 0.07 0.15 0.03 -0.21 0.20 -0.42 -79.18% QoQ % -157.14% -53.33% 400.00% 114.29% -205.00% 147.62% - Horiz. % 9.52% -16.67% -35.71% -7.14% 50.00% -47.62% 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 0.1281 0.1267 0.1269 0.1248 0.1360 0.1343 0.1315 -1.73% QoQ % 1.10% -0.16% 1.68% -8.24% 1.27% 2.13% - Horiz. % 97.41% 96.35% 96.50% 94.90% 103.42% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.02 9.73 9.02 6.48 5.37 4.35 4.60 56.73% QoQ % -7.30% 7.87% 39.20% 20.67% 23.45% -5.43% - Horiz. % 196.09% 211.52% 196.09% 140.87% 116.74% 94.57% 100.00%
EPS -0.04 0.06 0.14 0.03 -0.19 0.17 -0.37 -77.34% QoQ % -166.67% -57.14% 366.67% 115.79% -211.76% 145.95% - Horiz. % 10.81% -16.22% -37.84% -8.11% 51.35% -45.95% 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 0.1228 0.1139 0.1144 0.1128 0.1203 0.1205 0.1166 3.52% QoQ % 7.81% -0.44% 1.42% -6.23% -0.17% 3.34% - Horiz. % 105.32% 97.68% 98.11% 96.74% 103.17% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2600 0.3450 0.3650 0.1750 0.1500 0.1400 0.1400 -
P/RPS 2.76 3.19 3.65 2.44 2.47 2.88 2.70 1.48% QoQ % -13.48% -12.60% 49.59% -1.21% -14.24% 6.67% - Horiz. % 102.22% 118.15% 135.19% 90.37% 91.48% 106.67% 100.00%
P/EPS -650.00 492.86 243.33 583.33 -71.43 72.12 -33.33 625.84% QoQ % -231.88% 102.55% -58.29% 916.65% -199.04% 316.38% - Horiz. % 1,950.19% -1,478.73% -730.06% -1,750.17% 214.31% -216.38% 100.00%
EY -0.15 0.20 0.41 0.17 -1.40 1.39 -3.00 -86.45% QoQ % -175.00% -51.22% 141.18% 112.14% -200.72% 146.33% - Horiz. % 5.00% -6.67% -13.67% -5.67% 46.67% -46.33% 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 2.03 2.72 2.88 1.40 1.10 1.04 1.06 54.28% QoQ % -25.37% -5.56% 105.71% 27.27% 5.77% -1.89% - Horiz. % 191.51% 256.60% 271.70% 132.08% 103.77% 98.11% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 -
Price 0.3850 0.2800 0.3100 0.3400 0.1800 0.1200 0.1600 -
P/RPS 4.09 2.59 3.10 4.74 2.96 2.47 3.09 20.57% QoQ % 57.92% -16.45% -34.60% 60.14% 19.84% -20.06% - Horiz. % 132.36% 83.82% 100.32% 153.40% 95.79% 79.94% 100.00%
P/EPS -962.50 400.00 206.67 1,133.33 -85.71 61.82 -38.10 762.66% QoQ % -340.62% 93.55% -81.76% 1,422.28% -238.64% 262.26% - Horiz. % 2,526.25% -1,049.87% -542.44% -2,974.62% 224.96% -162.26% 100.00%
EY -0.10 0.25 0.48 0.09 -1.17 1.62 -2.63 -88.72% QoQ % -140.00% -47.92% 433.33% 107.69% -172.22% 161.60% - Horiz. % 3.80% -9.51% -18.25% -3.42% 44.49% -61.60% 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 3.01 2.21 2.44 2.72 1.32 0.89 1.22 82.69% QoQ % 36.20% -9.43% -10.29% 106.06% 48.31% -27.05% - Horiz. % 246.72% 181.15% 200.00% 222.95% 108.20% 72.95% 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
Notes_To_The_Interim_Financial_Q2_2013-final.pdf 
