Highlights

[N2N] YoY Annualized Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,786 34,493 30,356 25,518 19,872 14,280 12,918 20.10%
  YoY % 12.45% 13.63% 18.96% 28.42% 39.16% 10.54% -
  Horiz. % 300.24% 267.00% 234.98% 197.53% 153.82% 110.54% 100.00%
PBT 9,540 6,965 5,662 2,014 -2,276 -8,768 -14,026 -
  YoY % 36.96% 23.00% 181.07% 188.52% 74.04% 37.49% -
  Horiz. % -68.01% -49.66% -40.37% -14.36% 16.23% 62.51% 100.00%
Tax -124 -173 -105 -24 -277 -4 0 -
  YoY % 28.46% -64.56% -338.89% 91.35% -6,833.33% 0.00% -
  Horiz. % 3,100.00% 4,333.32% 2,633.32% 600.00% 6,933.33% 100.00% -
NP 9,416 6,792 5,557 1,990 -2,553 -8,772 -14,026 -
  YoY % 38.63% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.13% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
NP to SH 9,420 6,792 5,557 1,990 -2,553 -8,772 -14,026 -
  YoY % 38.69% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.16% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
Tax Rate 1.30 % 2.49 % 1.86 % 1.19 % - % - % - % -
  YoY % -47.79% 33.87% 56.30% 0.00% 0.00% 0.00% -
  Horiz. % 109.24% 209.24% 156.30% 100.00% - - -
Total Cost 29,370 27,701 24,798 23,528 22,425 23,052 26,945 1.45%
  YoY % 6.03% 11.70% 5.40% 4.92% -2.72% -14.45% -
  Horiz. % 109.00% 102.81% 92.03% 87.32% 83.23% 85.55% 100.00%
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,850 10,305 - - - - - -
  YoY % -43.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.78% 100.00% - - - - -
Div Payout % 62.11 % 151.72 % - % - % - % - % - % -
  YoY % -59.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.94% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
NOSH 438,819 351,310 299,856 298,599 299,218 299,045 298,863 6.61%
  YoY % 24.91% 17.16% 0.42% -0.21% 0.06% 0.06% -
  Horiz. % 146.83% 117.55% 100.33% 99.91% 100.12% 100.06% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.28 % 19.69 % 18.31 % 7.80 % -12.85 % -61.43 % -108.58 % -
  YoY % 23.31% 7.54% 134.74% 160.70% 79.08% 43.42% -
  Horiz. % -22.36% -18.13% -16.86% -7.18% 11.83% 56.58% 100.00%
ROE 5.80 % 4.28 % 11.87 % 5.02 % -6.69 % -21.74 % -24.19 % -
  YoY % 35.51% -63.94% 136.45% 175.04% 69.23% 10.13% -
  Horiz. % -23.98% -17.69% -49.07% -20.75% 27.66% 89.87% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.84 9.82 10.12 8.55 6.64 4.78 4.32 12.67%
  YoY % -9.98% -2.96% 18.36% 28.77% 38.91% 10.65% -
  Horiz. % 204.63% 227.31% 234.26% 197.92% 153.70% 110.65% 100.00%
EPS 2.15 1.93 1.85 0.67 -0.85 -2.93 -4.69 -
  YoY % 11.40% 4.32% 176.12% 178.82% 70.99% 37.53% -
  Horiz. % -45.84% -41.15% -39.45% -14.29% 18.12% 62.47% 100.00%
DPS 1.33 2.93 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.39% 100.00% - - - - -
NAPS 0.3700 0.4513 0.1562 0.1328 0.1275 0.1349 0.1940 11.36%
  YoY % -18.01% 188.92% 17.62% 4.16% -5.49% -30.46% -
  Horiz. % 190.72% 232.63% 80.52% 68.45% 65.72% 69.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.49 5.77 5.08 4.27 3.32 2.39 2.16 20.11%
  YoY % 12.48% 13.58% 18.97% 28.61% 38.91% 10.65% -
  Horiz. % 300.46% 267.13% 235.19% 197.69% 153.70% 110.65% 100.00%
EPS 1.58 1.14 0.93 0.33 -0.43 -1.47 -2.35 -
  YoY % 38.60% 22.58% 181.82% 176.74% 70.75% 37.45% -
  Horiz. % -67.23% -48.51% -39.57% -14.04% 18.30% 62.55% 100.00%
DPS 0.98 1.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % -43.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.98% 100.00% - - - - -
NAPS 0.2716 0.2652 0.0783 0.0663 0.0638 0.0675 0.0970 18.71%
  YoY % 2.41% 238.70% 18.10% 3.92% -5.48% -30.41% -
  Horiz. % 280.00% 273.40% 80.72% 68.35% 65.77% 69.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 0.8800 0.4500 0.5000 0.2700 0.2900 0.2500 -
P/RPS 7.81 8.96 4.45 5.85 4.07 6.07 5.78 5.14%
  YoY % -12.83% 101.35% -23.93% 43.73% -32.95% 5.02% -
  Horiz. % 135.12% 155.02% 76.99% 101.21% 70.42% 105.02% 100.00%
P/EPS 32.14 45.52 24.28 75.00 -31.64 -9.89 -5.33 -
  YoY % -29.39% 87.48% -67.63% 337.04% -219.92% -85.55% -
  Horiz. % -603.00% -854.03% -455.53% -1,407.13% 593.62% 185.55% 100.00%
EY 3.11 2.20 4.12 1.33 -3.16 -10.11 -18.77 -
  YoY % 41.36% -46.60% 209.77% 142.09% 68.74% 46.14% -
  Horiz. % -16.57% -11.72% -21.95% -7.09% 16.84% 53.86% 100.00%
DY 1.93 3.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % -42.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.96% 100.00% - - - - -
P/NAPS 1.86 1.95 2.88 3.77 2.12 2.15 1.29 6.29%
  YoY % -4.62% -32.29% -23.61% 77.83% -1.40% 66.67% -
  Horiz. % 144.19% 151.16% 223.26% 292.25% 164.34% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 -
Price 0.9650 0.8500 0.4900 0.4900 0.2300 0.2800 0.3100 -
P/RPS 10.92 8.66 4.84 5.73 3.46 5.86 7.17 7.26%
  YoY % 26.10% 78.93% -15.53% 65.61% -40.96% -18.27% -
  Horiz. % 152.30% 120.78% 67.50% 79.92% 48.26% 81.73% 100.00%
P/EPS 44.95 43.97 26.44 73.50 -26.95 -9.55 -6.61 -
  YoY % 2.23% 66.30% -64.03% 372.73% -182.20% -44.48% -
  Horiz. % -680.03% -665.20% -400.00% -1,111.95% 407.72% 144.48% 100.00%
EY 2.22 2.27 3.78 1.36 -3.71 -10.48 -15.14 -
  YoY % -2.20% -39.95% 177.94% 136.66% 64.60% 30.78% -
  Horiz. % -14.66% -14.99% -24.97% -8.98% 24.50% 69.22% 100.00%
DY 1.38 3.45 0.00 0.00 0.00 0.00 0.00 -
  YoY % -60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 100.00% - - - - -
P/NAPS 2.61 1.88 3.14 3.69 1.80 2.08 1.60 8.49%
  YoY % 38.83% -40.13% -14.91% 105.00% -13.46% 30.00% -
  Horiz. % 163.12% 117.50% 196.25% 230.63% 112.50% 130.00% 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.
 


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
 
 

369  475  515  828 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.33+0.065 
 HIBISCS 0.685+0.025 
 ASB 0.175+0.04 
 CAREPLS 1.56+0.02 
 SAPNRG 0.1050.00 
 KNM 0.250.00 
 K1 0.49-0.05 
 ACOSTEC 0.65+0.15 
 EKOVEST 0.59+0.01 
 ARMADA 0.255+0.005 

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