Highlights

[STRAITS] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -132.52%    YoY -     90.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 67,004 17,456 1,522 2,366 1,028 798 8,838 40.12%
  YoY % 283.85% 1,046.41% -35.66% 130.22% 28.71% -90.96% -
  Horiz. % 758.08% 197.50% 17.23% 26.78% 11.63% 9.04% 100.00%
PBT 69 316 -1,025 -53 -588 -2,288 -3,781 -
  YoY % -78.06% 130.82% -1,822.51% 90.93% 74.30% 39.49% -
  Horiz. % -1.83% -8.36% 27.12% 1.41% 15.55% 60.51% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 69 316 -1,025 -53 -588 -2,288 -3,781 -
  YoY % -78.06% 130.82% -1,822.51% 90.93% 74.30% 39.49% -
  Horiz. % -1.83% -8.36% 27.12% 1.41% 15.55% 60.51% 100.00%
NP to SH 4 316 -1,025 -53 -588 -2,288 -3,781 -
  YoY % -98.73% 130.82% -1,822.51% 90.93% 74.30% 39.49% -
  Horiz. % -0.11% -8.36% 27.12% 1.41% 15.55% 60.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 66,934 17,140 2,547 2,419 1,616 3,086 12,619 32.02%
  YoY % 290.52% 572.68% 5.29% 49.75% -47.65% -75.54% -
  Horiz. % 530.39% 135.82% 20.19% 19.18% 12.81% 24.46% 100.00%
Net Worth 434 7,017 6,731 6,879 567,340 7,763 12,347 -42.72%
  YoY % -93.80% 4.25% -2.15% -98.79% 7,207.87% -37.13% -
  Horiz. % 3.52% 56.84% 54.52% 55.72% 4,594.71% 62.87% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 434 7,017 6,731 6,879 567,340 7,763 12,347 -42.72%
  YoY % -93.80% 4.25% -2.15% -98.79% 7,207.87% -37.13% -
  Horiz. % 3.52% 56.84% 54.52% 55.72% 4,594.71% 62.87% 100.00%
NOSH 7,500 131,666 118,307 133,332 119,189 118,344 116,707 -36.68%
  YoY % -94.30% 11.29% -11.27% 11.87% 0.71% 1.40% -
  Horiz. % 6.43% 112.82% 101.37% 114.24% 102.13% 101.40% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.10 % 1.81 % -67.34 % -2.25 % -57.20 % -286.48 % -42.78 % -
  YoY % -94.48% 102.69% -2,892.89% 96.07% 80.03% -569.66% -
  Horiz. % -0.23% -4.23% 157.41% 5.26% 133.71% 669.66% 100.00%
ROE 0.92 % 4.50 % -15.23 % -0.78 % -0.10 % -29.47 % -30.62 % -
  YoY % -79.56% 129.55% -1,852.56% -680.00% 99.66% 3.76% -
  Horiz. % -3.00% -14.70% 49.74% 2.55% 0.33% 96.24% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 893.39 13.26 1.29 1.78 0.86 0.67 7.57 121.31%
  YoY % 6,637.48% 927.91% -27.53% 106.98% 28.36% -91.15% -
  Horiz. % 11,801.72% 175.17% 17.04% 23.51% 11.36% 8.85% 100.00%
EPS 0.05 0.24 -0.87 -0.04 -0.49 -1.93 -3.24 -
  YoY % -79.17% 127.59% -2,075.00% 91.84% 74.61% 40.43% -
  Horiz. % -1.54% -7.41% 26.85% 1.23% 15.12% 59.57% 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 0.0580 0.0533 0.0569 0.0516 4.7600 0.0656 0.1058 -9.52%
  YoY % 8.82% -6.33% 10.27% -98.92% 7,156.10% -38.00% -
  Horiz. % 54.82% 50.38% 53.78% 48.77% 4,499.06% 62.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.30 2.68 0.23 0.36 0.16 0.12 1.36 40.09%
  YoY % 284.33% 1,065.22% -36.11% 125.00% 33.33% -91.18% -
  Horiz. % 757.35% 197.06% 16.91% 26.47% 11.76% 8.82% 100.00%
EPS 0.00 0.05 -0.16 -0.01 -0.09 -0.35 -0.58 -
  YoY % 0.00% 131.25% -1,500.00% 88.89% 74.29% 39.66% -
  Horiz. % -0.00% -8.62% 27.59% 1.72% 15.52% 60.34% 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 0.0007 0.0108 0.0103 0.0106 0.8719 0.0119 0.0190 -42.29%
  YoY % -93.52% 4.85% -2.83% -98.78% 7,226.89% -37.37% -
  Horiz. % 3.68% 56.84% 54.21% 55.79% 4,588.95% 62.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1800 0.1800 0.1800 0.0850 0.1600 0.1100 0.0600 -
P/RPS 0.02 1.36 13.99 4.79 18.55 16.30 0.79 -45.78%
  YoY % -98.53% -90.28% 192.07% -74.18% 13.80% 1,963.29% -
  Horiz. % 2.53% 172.15% 1,770.89% 606.33% 2,348.10% 2,063.29% 100.00%
P/EPS 337.50 75.00 -20.77 -212.50 -32.43 -5.69 -1.85 -
  YoY % 350.00% 461.10% 90.23% -555.26% -469.95% -207.57% -
  Horiz. % -18,243.24% -4,054.05% 1,122.70% 11,486.49% 1,752.97% 307.57% 100.00%
EY 0.30 1.33 -4.81 -0.47 -3.08 -17.58 -54.00 -
  YoY % -77.44% 127.65% -923.40% 84.74% 82.48% 67.44% -
  Horiz. % -0.56% -2.46% 8.91% 0.87% 5.70% 32.56% 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 3.10 3.38 3.16 1.65 0.03 1.68 0.57 32.58%
  YoY % -8.28% 6.96% 91.52% 5,400.00% -98.21% 194.74% -
  Horiz. % 543.86% 592.98% 554.39% 289.47% 5.26% 294.74% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 26/11/15 28/11/14 28/11/13 28/11/12 30/11/11 22/11/10 -
Price 0.1800 0.1650 0.1750 0.1100 0.1400 0.2300 0.0600 -
P/RPS 0.02 1.24 13.60 6.20 16.23 34.08 0.79 -45.78%
  YoY % -98.39% -90.88% 119.35% -61.80% -52.38% 4,213.92% -
  Horiz. % 2.53% 156.96% 1,721.52% 784.81% 2,054.43% 4,313.92% 100.00%
P/EPS 337.50 68.75 -20.19 -275.00 -28.38 -11.90 -1.85 -
  YoY % 390.91% 440.52% 92.66% -868.99% -138.49% -543.24% -
  Horiz. % -18,243.24% -3,716.22% 1,091.35% 14,864.87% 1,534.05% 643.24% 100.00%
EY 0.30 1.45 -4.95 -0.36 -3.52 -8.41 -54.00 -
  YoY % -79.31% 129.29% -1,275.00% 89.77% 58.15% 84.43% -
  Horiz. % -0.56% -2.69% 9.17% 0.67% 6.52% 15.57% 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 3.10 3.10 3.08 2.13 0.03 3.51 0.57 32.58%
  YoY % 0.00% 0.65% 44.60% 7,000.00% -99.15% 515.79% -
  Horiz. % 543.86% 543.86% 540.35% 373.68% 5.26% 615.79% 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.
 


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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers