[OCR] QoQ TTM Result on 2012-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 53,344 52,701 44,055 42,650 28,389 24,867 21,721 82.13% QoQ % 1.22% 19.63% 3.29% 50.23% 14.16% 14.48% - Horiz. % 245.59% 242.63% 202.82% 196.35% 130.70% 114.48% 100.00%
PBT -3,280 -2,704 -1,962 -2,030 -2,778 -3,746 -2,249 28.63% QoQ % -21.30% -37.82% 3.35% 26.93% 25.84% -66.56% - Horiz. % 145.84% 120.23% 87.24% 90.26% 123.52% 166.56% 100.00%
Tax -203 -181 -160 -98 0 0 0 - QoQ % -12.15% -13.12% -63.27% 0.00% 0.00% 0.00% - Horiz. % 207.14% 184.69% 163.27% 100.00% - - -
NP -3,483 -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 33.89% QoQ % -20.73% -35.96% 0.28% 23.40% 25.84% -66.56% - Horiz. % 154.87% 128.28% 94.35% 94.62% 123.52% 166.56% 100.00%
NP to SH -3,483 -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 33.89% QoQ % -20.73% -35.96% 0.28% 23.40% 25.84% -66.56% - Horiz. % 154.87% 128.28% 94.35% 94.62% 123.52% 166.56% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 56,827 55,586 46,177 44,778 31,167 28,613 23,970 77.89% QoQ % 2.23% 20.38% 3.12% 43.67% 8.93% 19.37% - Horiz. % 237.08% 231.90% 192.64% 186.81% 130.03% 119.37% 100.00%
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81% QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% - Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
Dividend 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81% QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% - Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
NOSH 149,411 148,287 144,166 148,939 150,000 136,116 139,166 4.85% QoQ % 0.76% 2.86% -3.20% -0.71% 10.20% -2.19% - Horiz. % 107.36% 106.55% 103.59% 107.02% 107.78% 97.81% 100.00%
Ratio Analysis 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -6.53 % -5.47 % -4.82 % -4.99 % -9.79 % -15.06 % -10.35 % -26.46% QoQ % -19.38% -13.49% 3.41% 49.03% 34.99% -45.51% - Horiz. % 63.09% 52.85% 46.57% 48.21% 94.59% 145.51% 100.00%
ROE -8.04 % -6.49 % -4.91 % -4.76 % -6.17 % -8.88 % -5.05 % 36.38% QoQ % -23.88% -32.18% -3.15% 22.85% 30.52% -75.84% - Horiz. % 159.21% 128.51% 97.23% 94.26% 122.18% 175.84% 100.00%
Per Share 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 35.70 35.54 30.56 28.64 18.93 18.27 15.61 73.67% QoQ % 0.45% 16.30% 6.70% 51.29% 3.61% 17.04% - Horiz. % 228.70% 227.67% 195.77% 183.47% 121.27% 117.04% 100.00%
EPS -2.33 -1.95 -1.47 -1.43 -1.85 -2.75 -1.62 27.45% QoQ % -19.49% -32.65% -2.80% 22.70% 32.73% -69.75% - Horiz. % 143.83% 120.37% 90.74% 88.27% 114.20% 169.75% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 -6.36% QoQ % -3.33% 0.00% 0.00% 0.00% -3.23% -3.12% - Horiz. % 90.62% 93.75% 93.75% 93.75% 93.75% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 457,806 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.65 11.51 9.62 9.32 6.20 5.43 4.74 82.22% QoQ % 1.22% 19.65% 3.22% 50.32% 14.18% 14.56% - Horiz. % 245.78% 242.83% 202.95% 196.62% 130.80% 114.56% 100.00%
EPS -0.76 -0.63 -0.46 -0.46 -0.61 -0.82 -0.49 34.03% QoQ % -20.63% -36.96% 0.00% 24.59% 25.61% -67.35% - Horiz. % 155.10% 128.57% 93.88% 93.88% 124.49% 167.35% 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 0.0946 0.0972 0.0945 0.0976 0.0983 0.0922 0.0973 -1.86% QoQ % -2.67% 2.86% -3.18% -0.71% 6.62% -5.24% - Horiz. % 97.23% 99.90% 97.12% 100.31% 101.03% 94.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 -
P/RPS 0.56 0.58 1.11 0.70 1.06 1.31 1.09 -35.88% QoQ % -3.45% -47.75% 58.57% -33.96% -19.08% 20.18% - Horiz. % 51.38% 53.21% 101.83% 64.22% 97.25% 120.18% 100.00%
P/EPS -8.58 -10.54 -23.10 -14.00 -10.80 -8.72 -10.52 -12.72% QoQ % 18.60% 54.37% -65.00% -29.63% -23.85% 17.11% - Horiz. % 81.56% 100.19% 219.58% 133.08% 102.66% 82.89% 100.00%
EY -11.66 -9.49 -4.33 -7.14 -9.26 -11.47 -9.51 14.57% QoQ % -22.87% -119.17% 39.36% 22.89% 19.27% -20.61% - Horiz. % 122.61% 99.79% 45.53% 75.08% 97.37% 120.61% 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 0.69 0.68 1.13 0.67 0.67 0.77 0.53 19.25% QoQ % 1.47% -39.82% 68.66% 0.00% -12.99% 45.28% - Horiz. % 130.19% 128.30% 213.21% 126.42% 126.42% 145.28% 100.00%
Price Multiplier on Announcement Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 -
Price 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 -
P/RPS 0.60 0.51 0.92 0.80 0.90 1.15 1.22 -37.72% QoQ % 17.65% -44.57% 15.00% -11.11% -21.74% -5.74% - Horiz. % 49.18% 41.80% 75.41% 65.57% 73.77% 94.26% 100.00%
P/EPS -9.22 -9.25 -19.02 -16.10 -9.18 -7.63 -11.76 -14.99% QoQ % 0.32% 51.37% -18.14% -75.38% -20.31% 35.12% - Horiz. % 78.40% 78.66% 161.73% 136.90% 78.06% 64.88% 100.00%
EY -10.84 -10.81 -5.26 -6.21 -10.89 -13.11 -8.51 17.53% QoQ % -0.28% -105.51% 15.30% 42.98% 16.93% -54.05% - Horiz. % 127.38% 127.03% 61.81% 72.97% 127.97% 154.05% 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 0.74 0.60 0.93 0.77 0.57 0.68 0.59 16.32% QoQ % 23.33% -35.48% 20.78% 35.09% -16.18% 15.25% - Horiz. % 125.42% 101.69% 157.63% 130.51% 96.61% 115.25% 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
TRB 4th Quarter.pdf 
