Highlights

[N2N] QoQ TTM Result on 2012-12-31 [#4]


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,239 29,070 27,325 26,611 24,954 24,476 22,799 20.70%
  QoQ % 4.02% 6.39% 2.68% 6.64% 1.95% 7.36% -
  Horiz. % 132.63% 127.51% 119.85% 116.72% 109.45% 107.36% 100.00%
PBT 4,684 3,493 2,550 1,948 2,064 1,023 438 384.70%
  QoQ % 34.10% 36.98% 30.90% -5.62% 101.76% 133.56% -
  Horiz. % 1,069.41% 797.49% 582.19% 444.75% 471.23% 233.56% 100.00%
Tax -220 -185 -174 -159 -132 -322 -322 -22.41%
  QoQ % -18.92% -6.32% -9.43% -20.45% 59.01% 0.00% -
  Horiz. % 68.32% 57.45% 54.04% 49.38% 40.99% 100.00% 100.00%
NP 4,464 3,308 2,376 1,789 1,932 701 116 1,037.31%
  QoQ % 34.95% 39.23% 32.81% -7.40% 175.61% 504.31% -
  Horiz. % 3,848.28% 2,851.72% 2,048.28% 1,542.24% 1,665.52% 604.31% 100.00%
NP to SH 4,464 3,308 2,376 1,789 1,932 701 116 1,037.31%
  QoQ % 34.95% 39.23% 32.81% -7.40% 175.61% 504.31% -
  Horiz. % 3,848.28% 2,851.72% 2,048.28% 1,542.24% 1,665.52% 604.31% 100.00%
Tax Rate 4.70 % 5.30 % 6.82 % 8.16 % 6.40 % 31.48 % 73.52 % -83.99%
  QoQ % -11.32% -22.29% -16.42% 27.50% -79.67% -57.18% -
  Horiz. % 6.39% 7.21% 9.28% 11.10% 8.71% 42.82% 100.00%
Total Cost 25,775 25,762 24,949 24,822 23,022 23,775 22,683 8.88%
  QoQ % 0.05% 3.26% 0.51% 7.82% -3.17% 4.81% -
  Horiz. % 113.63% 113.57% 109.99% 109.43% 101.49% 104.81% 100.00%
Net Worth 46,807 44,888 40,576 39,575 40,598 40,206 38,699 13.51%
  QoQ % 4.28% 10.63% 2.53% -2.52% 0.98% 3.89% -
  Horiz. % 120.95% 115.99% 104.85% 102.26% 104.91% 103.89% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,807 44,888 40,576 39,575 40,598 40,206 38,699 13.51%
  QoQ % 4.28% 10.63% 2.53% -2.52% 0.98% 3.89% -
  Horiz. % 120.95% 115.99% 104.85% 102.26% 104.91% 103.89% 100.00%
NOSH 299,666 302,888 296,176 295,999 305,714 307,857 299,999 -0.07%
  QoQ % -1.06% 2.27% 0.06% -3.18% -0.70% 2.62% -
  Horiz. % 99.89% 100.96% 98.73% 98.67% 101.90% 102.62% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.76 % 11.38 % 8.70 % 6.72 % 7.74 % 2.86 % 0.51 % 840.71%
  QoQ % 29.70% 30.80% 29.46% -13.18% 170.63% 460.78% -
  Horiz. % 2,894.12% 2,231.37% 1,705.88% 1,317.65% 1,517.65% 560.78% 100.00%
ROE 9.54 % 7.37 % 5.86 % 4.52 % 4.76 % 1.74 % 0.30 % 901.62%
  QoQ % 29.44% 25.77% 29.65% -5.04% 173.56% 480.00% -
  Horiz. % 3,180.00% 2,456.67% 1,953.33% 1,506.67% 1,586.67% 580.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.09 9.60 9.23 8.99 8.16 7.95 7.60 20.77%
  QoQ % 5.10% 4.01% 2.67% 10.17% 2.64% 4.61% -
  Horiz. % 132.76% 126.32% 121.45% 118.29% 107.37% 104.61% 100.00%
EPS 1.49 1.09 0.80 0.60 0.63 0.23 0.04 1,012.91%
  QoQ % 36.70% 36.25% 33.33% -4.76% 173.91% 475.00% -
  Horiz. % 3,725.00% 2,725.00% 2,000.00% 1,500.00% 1,575.00% 575.00% 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 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 0.1290 13.59%
  QoQ % 5.40% 8.18% 2.47% 0.68% 1.68% 1.24% -
  Horiz. % 121.09% 114.88% 106.20% 103.64% 102.95% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.06 4.86 4.57 4.45 4.17 4.09 3.81 20.80%
  QoQ % 4.12% 6.35% 2.70% 6.71% 1.96% 7.35% -
  Horiz. % 132.81% 127.56% 119.95% 116.80% 109.45% 107.35% 100.00%
EPS 0.75 0.55 0.40 0.30 0.32 0.12 0.02 1,017.88%
  QoQ % 36.36% 37.50% 33.33% -6.25% 166.67% 500.00% -
  Horiz. % 3,750.00% 2,750.00% 2,000.00% 1,500.00% 1,600.00% 600.00% 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 0.0783 0.0751 0.0679 0.0662 0.0679 0.0672 0.0647 13.55%
  QoQ % 4.26% 10.60% 2.57% -2.50% 1.04% 3.86% -
  Horiz. % 121.02% 116.07% 104.95% 102.32% 104.95% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 0.4600 -
P/RPS 4.46 4.90 4.61 5.12 6.13 5.91 6.05 -18.38%
  QoQ % -8.98% 6.29% -9.96% -16.48% 3.72% -2.31% -
  Horiz. % 73.72% 80.99% 76.20% 84.63% 101.32% 97.69% 100.00%
P/EPS 30.21 43.03 52.98 76.11 79.12 206.41 1,189.66 -91.34%
  QoQ % -29.79% -18.78% -30.39% -3.80% -61.67% -82.65% -
  Horiz. % 2.54% 3.62% 4.45% 6.40% 6.65% 17.35% 100.00%
EY 3.31 2.32 1.89 1.31 1.26 0.48 0.08 1,093.55%
  QoQ % 42.67% 22.75% 44.27% 3.97% 162.50% 500.00% -
  Horiz. % 4,137.50% 2,900.00% 2,362.50% 1,637.50% 1,575.00% 600.00% 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 2.88 3.17 3.10 3.44 3.77 3.60 3.57 -13.33%
  QoQ % -9.15% 2.26% -9.88% -8.75% 4.72% 0.84% -
  Horiz. % 80.67% 88.80% 86.83% 96.36% 105.60% 100.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 -
Price 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 0.4500 -
P/RPS 4.86 4.53 4.71 5.06 6.00 6.79 5.92 -12.31%
  QoQ % 7.28% -3.82% -6.92% -15.67% -11.63% 14.70% -
  Horiz. % 82.09% 76.52% 79.56% 85.47% 101.35% 114.70% 100.00%
P/EPS 32.89 39.83 54.22 75.28 77.54 237.15 1,163.79 -90.70%
  QoQ % -17.42% -26.54% -27.98% -2.91% -67.30% -79.62% -
  Horiz. % 2.83% 3.42% 4.66% 6.47% 6.66% 20.38% 100.00%
EY 3.04 2.51 1.84 1.33 1.29 0.42 0.09 942.70%
  QoQ % 21.12% 36.41% 38.35% 3.10% 207.14% 366.67% -
  Horiz. % 3,377.78% 2,788.89% 2,044.44% 1,477.78% 1,433.33% 466.67% 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 3.14 2.94 3.18 3.40 3.69 4.13 3.49 -6.80%
  QoQ % 6.80% -7.55% -6.47% -7.86% -10.65% 18.34% -
  Horiz. % 89.97% 84.24% 91.12% 97.42% 105.73% 118.34% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS