[FINTEC] QoQ TTM Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 35,969 18,547 20,813 3,169 3,781 3,700 2,380 1,411.30% QoQ % 93.93% -10.89% 556.77% -16.19% 2.19% 55.46% - Horiz. % 1,511.30% 779.29% 874.50% 133.15% 158.87% 155.46% 100.00%
PBT -1,780 -1,695 -1,428 -1,178 -2,555 -709 -3,066 -41.94% QoQ % -5.01% -18.70% -21.22% 53.89% -260.37% 76.88% - Horiz. % 58.06% 55.28% 46.58% 38.42% 83.33% 23.12% 100.00%
Tax 0 0 0 -1 -1 -1 -72 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 98.61% - Horiz. % -0.00% -0.00% -0.00% 1.39% 1.39% 1.39% 100.00%
NP -1,780 -1,695 -1,428 -1,179 -2,556 -710 -3,138 -43.28% QoQ % -5.01% -18.70% -21.12% 53.87% -260.00% 77.37% - Horiz. % 56.72% 54.02% 45.51% 37.57% 81.45% 22.63% 100.00%
NP to SH -1,767 -1,672 -1,403 -1,150 -2,497 -645 -3,075 -42.54% QoQ % -5.68% -19.17% -22.00% 53.94% -287.13% 79.02% - Horiz. % 57.46% 54.37% 45.63% 37.40% 81.20% 20.98% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 37,749 20,242 22,241 4,348 6,337 4,410 5,518 584.11% QoQ % 86.49% -8.99% 411.52% -31.39% 43.70% -20.08% - Horiz. % 684.11% 366.84% 403.06% 78.80% 114.84% 79.92% 100.00%
Net Worth 33,446 - 32,160 - 31,988 21,481 21,942 52.43% QoQ % 0.00% 0.00% 0.00% 0.00% 48.91% -2.10% - Horiz. % 152.43% 0.00% 146.57% 0.00% 145.79% 97.90% 100.00%
Dividend 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 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 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 33,446 - 32,160 - 31,988 21,481 21,942 52.43% QoQ % 0.00% 0.00% 0.00% 0.00% 48.91% -2.10% - Horiz. % 152.43% 0.00% 146.57% 0.00% 145.79% 97.90% 100.00%
NOSH 437,777 423,725 423,725 407,500 407,500 384,285 397,500 10.13% QoQ % 3.32% 0.00% 3.98% 0.00% 6.04% -3.32% - Horiz. % 110.13% 106.60% 106.60% 102.52% 102.52% 96.68% 100.00%
Ratio Analysis 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -4.95 % -9.14 % -6.86 % -37.20 % -67.60 % -19.19 % -131.85 % -96.25% QoQ % 45.84% -33.24% 81.56% 44.97% -252.27% 85.45% - Horiz. % 3.75% 6.93% 5.20% 28.21% 51.27% 14.55% 100.00%
ROE -5.28 % - % -4.36 % - % -7.81 % -3.00 % -14.01 % -62.31% QoQ % 0.00% 0.00% 0.00% 0.00% -160.33% 78.59% - Horiz. % 37.69% 0.00% 31.12% 0.00% 55.75% 21.41% 100.00%
Per Share 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.22 4.38 4.91 0.78 0.93 0.96 0.60 1,270.00% QoQ % 87.67% -10.79% 529.49% -16.13% -3.12% 60.00% - Horiz. % 1,370.00% 730.00% 818.33% 130.00% 155.00% 160.00% 100.00%
EPS -0.40 -0.39 -0.33 -0.28 -0.61 -0.17 -0.77 -48.05% QoQ % -2.56% -18.18% -17.86% 54.10% -258.82% 77.92% - Horiz. % 51.95% 50.65% 42.86% 36.36% 79.22% 22.08% 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 0.0764 - 0.0759 - 0.0785 0.0559 0.0552 38.41% QoQ % 0.00% 0.00% 0.00% 0.00% 40.43% 1.27% - Horiz. % 138.41% 0.00% 137.50% 0.00% 142.21% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,010,657 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.19 0.62 0.69 0.11 0.13 0.12 0.08 1,387.50% QoQ % 91.94% -10.14% 527.27% -15.38% 8.33% 50.00% - Horiz. % 1,487.50% 775.00% 862.50% 137.50% 162.50% 150.00% 100.00%
EPS -0.06 -0.06 -0.05 -0.04 -0.08 -0.02 -0.10 -40.00% QoQ % 0.00% -20.00% -25.00% 50.00% -300.00% 80.00% - Horiz. % 60.00% 60.00% 50.00% 40.00% 80.00% 20.00% 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 0.0111 - 0.0107 - 0.0106 0.0071 0.0073 52.05% QoQ % 0.00% 0.00% 0.00% 0.00% 49.30% -2.74% - Horiz. % 152.05% 0.00% 146.58% 0.00% 145.21% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 30/01/14 31/10/13 -
Price 0.1450 0.1800 0.0850 0.0900 0.0850 0.1150 0.1300 -
P/RPS 1.76 4.11 1.73 11.57 9.16 11.94 21.71 -91.89% QoQ % -57.18% 137.57% -85.05% 26.31% -23.28% -45.00% - Horiz. % 8.11% 18.93% 7.97% 53.29% 42.19% 55.00% 100.00%
P/EPS -35.92 -45.62 -25.67 -31.89 -13.87 -68.52 -16.80 113.81% QoQ % 21.26% -77.72% 19.50% -129.92% 79.76% -307.86% - Horiz. % 213.81% 271.55% 152.80% 189.82% 82.56% 407.86% 100.00%
EY -2.78 -2.19 -3.90 -3.14 -7.21 -1.46 -5.95 -53.28% QoQ % -26.94% 43.85% -24.20% 56.45% -393.84% 75.46% - Horiz. % 46.72% 36.81% 65.55% 52.77% 121.18% 24.54% 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 1.90 0.00 1.12 0.00 1.08 2.06 2.36 -19.49% QoQ % 0.00% 0.00% 0.00% 0.00% -47.57% -12.71% - Horiz. % 80.51% 0.00% 47.46% 0.00% 45.76% 87.29% 100.00%
Price Multiplier on Announcement Date 31/10/14 30/09/14 31/07/14 30/06/14 30/04/14 31/01/14 31/10/13 CAGR
Date - - - - 19/06/14 28/03/14 05/12/13 -
Price 0.0000 0.0000 0.0000 0.0000 0.0800 0.0700 0.1000 -
P/RPS 0.00 0.00 0.00 0.00 8.62 7.27 16.70 - QoQ % 0.00% 0.00% 0.00% 0.00% 18.57% -56.47% - Horiz. % 0.00% 0.00% 0.00% 0.00% 51.62% 43.53% 100.00%
P/EPS 0.00 0.00 0.00 0.00 -13.06 -41.71 -12.93 - QoQ % 0.00% 0.00% 0.00% 0.00% 68.69% -222.58% - Horiz. % -0.00% -0.00% -0.00% -0.00% 101.01% 322.58% 100.00%
EY 0.00 0.00 0.00 0.00 -7.66 -2.40 -7.74 - QoQ % 0.00% 0.00% 0.00% 0.00% -219.17% 68.99% - Horiz. % -0.00% -0.00% -0.00% -0.00% 98.97% 31.01% 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 0.00 0.00 0.00 0.00 1.02 1.25 1.81 - QoQ % 0.00% 0.00% 0.00% 0.00% -18.40% -30.94% - Horiz. % 0.00% 0.00% 0.00% 0.00% 56.35% 69.06% 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
ABT - 1Q2016 Financial Report.pdf 
