[TIGER] YoY Annual (Unaudited) Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,589 34,118 34,118 38,140 10,655 11 23,964 -11.05% YoY % -63.10% 0.00% -10.55% 257.95% 96,763.63% -99.95% - Horiz. % 52.53% 142.37% 142.37% 159.16% 44.46% 0.05% 100.00%
PBT -1,388 -1,540 -1,540 6,047 -7,192 -9,932 -2,183 -7.91% YoY % 9.87% 0.00% -125.47% 184.08% 27.59% -354.97% - Horiz. % 63.58% 70.55% 70.55% -277.00% 329.45% 454.97% 100.00%
Tax 1,517 -167 -167 -4,515 -368 -701 -1,762 - YoY % 1,008.38% 0.00% 96.30% -1,126.90% 47.50% 60.22% - Horiz. % -86.10% 9.48% 9.48% 256.24% 20.89% 39.78% 100.00%
NP 129 -1,707 -1,707 1,532 -7,560 -10,633 -3,945 - YoY % 107.56% 0.00% -211.42% 120.26% 28.90% -169.53% - Horiz. % -3.27% 43.27% 43.27% -38.83% 191.63% 269.53% 100.00%
NP to SH 129 -1,707 -1,707 1,532 -7,560 -10,654 -3,894 - YoY % 107.56% 0.00% -211.42% 120.26% 29.04% -173.60% - Horiz. % -3.31% 43.84% 43.84% -39.34% 194.14% 273.60% 100.00%
Tax Rate - % - % - % 74.67 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 12,460 35,825 35,825 36,608 18,215 10,644 27,909 -13.64% YoY % -65.22% 0.00% -2.14% 100.98% 71.13% -61.86% - Horiz. % 44.65% 128.36% 128.36% 131.17% 65.27% 38.14% 100.00%
Net Worth 145,200 82,285 83,534 69,828 8,448 22,882 31,691 31.89% YoY % 76.46% -1.49% 19.63% 726.48% -63.08% -27.80% - Horiz. % 458.16% 259.64% 263.58% 220.33% 26.66% 72.20% 100.00%
Dividend 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 145,200 82,285 83,534 69,828 8,448 22,882 31,691 31.89% YoY % 76.46% -1.49% 19.63% 726.48% -63.08% -27.80% - Horiz. % 458.16% 259.64% 263.58% 220.33% 26.66% 72.20% 100.00%
NOSH 660,000 342,857 363,191 303,600 35,203 44,005 44,016 63.63% YoY % 92.50% -5.60% 19.63% 762.42% -20.00% -0.03% - Horiz. % 1,499.44% 778.93% 825.13% 689.74% 79.98% 99.97% 100.00%
Ratio Analysis 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.02 % -5.00 % -5.00 % 4.02 % -70.95 % -96,663.63 % -16.46 % - YoY % 120.40% 0.00% -224.38% 105.67% 99.93% -587,163.94% - Horiz. % -6.20% 30.38% 30.38% -24.42% 431.04% 587,263.94% 100.00%
ROE 0.09 % -2.07 % -2.04 % 2.19 % -89.48 % -46.56 % -12.29 % - YoY % 104.35% -1.47% -193.15% 102.45% -92.18% -278.84% - Horiz. % -0.73% 16.84% 16.60% -17.82% 728.07% 378.84% 100.00%
Per Share 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.91 9.95 9.39 12.56 30.27 0.02 54.44 -45.62% YoY % -80.80% 5.96% -25.24% -58.51% 151,250.00% -99.96% - Horiz. % 3.51% 18.28% 17.25% 23.07% 55.60% 0.04% 100.00%
EPS 0.02 -0.47 -0.47 0.50 -4.11 -24.21 -4.53 - YoY % 104.26% 0.00% -194.00% 112.17% 83.02% -434.44% - Horiz. % -0.44% 10.38% 10.38% -11.04% 90.73% 534.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2200 0.2400 0.2300 0.2300 0.2400 0.5200 0.7200 -19.40% YoY % -8.33% 4.35% 0.00% -4.17% -53.85% -27.78% - Horiz. % 30.56% 33.33% 31.94% 31.94% 33.33% 72.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.86 2.32 2.32 2.60 0.73 0.00 1.63 -10.98% YoY % -62.93% 0.00% -10.77% 256.16% 0.00% 0.00% - Horiz. % 52.76% 142.33% 142.33% 159.51% 44.79% 0.00% 100.00%
EPS 0.01 -0.12 -0.12 0.10 -0.51 -0.73 -0.27 - YoY % 108.33% 0.00% -220.00% 119.61% 30.14% -170.37% - Horiz. % -3.70% 44.44% 44.44% -37.04% 188.89% 270.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0989 0.0560 0.0569 0.0475 0.0058 0.0156 0.0216 31.88% YoY % 76.61% -1.58% 19.79% 718.97% -62.82% -27.78% - Horiz. % 457.87% 259.26% 263.43% 219.91% 26.85% 72.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/14 31/12/12 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.1400 0.3100 0.3100 0.1200 0.1400 0.2800 0.2400 -
P/RPS 7.34 3.12 3.30 0.96 0.46 1,120.13 0.44 66.83% YoY % 135.26% -5.45% 243.75% 108.70% -99.96% 254,475.03% - Horiz. % 1,668.18% 709.09% 750.00% 218.18% 104.55% 254,575.00% 100.00%
P/EPS 716.28 -62.26 -65.96 23.78 -0.65 -1.16 -2.71 - YoY % 1,250.47% 5.61% -377.38% 3,758.46% 43.97% 57.20% - Horiz. % -26,431.00% 2,297.42% 2,433.95% -877.49% 23.99% 42.80% 100.00%
EY 0.14 -1.61 -1.52 4.21 -153.39 -86.47 -36.86 - YoY % 108.70% -5.92% -136.10% 102.74% -77.39% -134.59% - Horiz. % -0.38% 4.37% 4.12% -11.42% 416.14% 234.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.64 1.29 1.35 0.52 0.58 0.54 0.33 12.80% YoY % -50.39% -4.44% 159.62% -10.34% 7.41% 63.64% - Horiz. % 193.94% 390.91% 409.09% 157.58% 175.76% 163.64% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.1450 0.2200 0.2350 0.1400 0.1600 0.2200 0.2900 -
P/RPS 7.60 2.21 2.50 1.11 0.53 880.10 0.53 62.31% YoY % 243.89% -11.60% 125.23% 109.43% -99.94% 165,956.61% - Horiz. % 1,433.96% 416.98% 471.70% 209.43% 100.00% 166,056.61% 100.00%
P/EPS 741.86 -44.19 -50.00 27.74 -0.75 -0.91 -3.28 - YoY % 1,778.80% 11.62% -280.25% 3,798.67% 17.58% 72.26% - Horiz. % -22,617.68% 1,347.26% 1,524.39% -845.73% 22.87% 27.74% 100.00%
EY 0.13 -2.26 -2.00 3.60 -134.22 -110.05 -30.51 - YoY % 105.75% -13.00% -155.56% 102.68% -21.96% -260.70% - Horiz. % -0.43% 7.41% 6.56% -11.80% 439.92% 360.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.66 0.92 1.02 0.61 0.67 0.42 0.40 9.53% YoY % -28.26% -9.80% 67.21% -8.96% 59.52% 5.00% - Horiz. % 165.00% 230.00% 255.00% 152.50% 167.50% 105.00% 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 - Quarterly Report.pdf 
