[TIGER] YoY Annualized Quarter Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 41,377 27,486 12,236 13,880 25,382 63,926 57,749 -5.40% YoY % 50.54% 124.64% -11.84% -45.32% -60.29% 10.70% - Horiz. % 71.65% 47.60% 21.19% 24.03% 43.95% 110.70% 100.00%
PBT -2,401 4,645 -2,821 -6,141 -1,969 4,890 906 - YoY % -151.69% 264.65% 54.06% -211.85% -140.27% 439.41% - Horiz. % -264.85% 512.35% -311.18% -677.35% -217.21% 539.41% 100.00%
Tax -194 -2,997 -280 -8 -690 -1,253 -345 -9.10% YoY % 93.51% -970.48% -3,400.00% 98.84% 44.89% -262.93% - Horiz. % 56.37% 867.95% 81.08% 2.32% 200.00% 362.93% 100.00%
NP -2,596 1,648 -3,101 -6,149 -2,660 3,637 561 - YoY % -257.52% 153.14% 49.57% -131.18% -173.13% 547.98% - Horiz. % -462.47% 293.59% -552.49% -1,095.49% -473.87% 647.98% 100.00%
NP to SH -2,596 1,648 -3,101 -6,149 -2,442 3,497 561 - YoY % -257.52% 153.14% 49.57% -151.75% -169.84% 523.04% - Horiz. % -462.47% 293.59% -552.49% -1,095.49% -435.15% 623.04% 100.00%
Tax Rate - % 64.52 % - % - % - % 25.63 % 38.09 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.71% - Horiz. % 0.00% 169.39% 0.00% 0.00% 0.00% 67.29% 100.00%
Total Cost 43,973 25,838 15,337 20,029 28,042 60,289 57,188 -4.28% YoY % 70.18% 68.47% -23.43% -28.58% -53.49% 5.42% - Horiz. % 76.89% 45.18% 26.82% 35.02% 49.04% 105.42% 100.00%
Net Worth 66,928 67,418 10,380 26,404 30,735 37,580 35,267 11.26% YoY % -0.73% 549.47% -60.69% -14.09% -18.21% 6.56% - Horiz. % 189.77% 191.16% 29.43% 74.87% 87.15% 106.56% 100.00%
Dividend 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,928 67,418 10,380 26,404 30,735 37,580 35,267 11.26% YoY % -0.73% 549.47% -60.69% -14.09% -18.21% 6.56% - Horiz. % 189.77% 191.16% 29.43% 74.87% 87.15% 106.56% 100.00%
NOSH 304,218 280,909 38,446 44,007 40,441 42,306 43,854 38.06% YoY % 8.30% 630.65% -12.64% 8.82% -4.41% -3.53% - Horiz. % 693.71% 640.55% 87.67% 100.35% 92.22% 96.47% 100.00%
Ratio Analysis 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.27 % 6.00 % -25.35 % -44.30 % -10.48 % 5.69 % 0.97 % - YoY % -204.50% 123.67% 42.78% -322.71% -284.18% 486.60% - Horiz. % -646.39% 618.56% -2,613.40% -4,567.01% -1,080.41% 586.60% 100.00%
ROE -3.88 % 2.44 % -29.88 % -23.29 % -7.95 % 9.31 % 1.59 % - YoY % -259.02% 108.17% -28.30% -192.96% -185.39% 485.53% - Horiz. % -244.03% 153.46% -1,879.25% -1,464.78% -500.00% 585.53% 100.00%
Per Share 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.60 9.78 31.83 31.54 62.76 151.10 131.69 -31.48% YoY % 39.06% -69.27% 0.92% -49.75% -58.46% 14.74% - Horiz. % 10.33% 7.43% 24.17% 23.95% 47.66% 114.74% 100.00%
EPS 0.85 0.59 -8.07 -13.97 -6.04 8.27 1.28 -6.59% YoY % 44.07% 107.31% 42.23% -131.29% -173.04% 546.09% - Horiz. % 66.41% 46.09% -630.47% -1,091.41% -471.88% 646.09% 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 0.2700 0.6000 0.7600 0.8883 0.8042 -19.41% YoY % -8.33% -11.11% -55.00% -21.05% -14.44% 10.46% - Horiz. % 27.36% 29.84% 33.57% 74.61% 94.50% 110.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.16 2.10 0.94 1.06 1.94 4.89 4.41 -5.40% YoY % 50.48% 123.40% -11.32% -45.36% -60.33% 10.88% - Horiz. % 71.66% 47.62% 21.32% 24.04% 43.99% 110.88% 100.00%
EPS -0.20 0.13 -0.24 -0.47 -0.19 0.27 0.04 - YoY % -253.85% 154.17% 48.94% -147.37% -170.37% 575.00% - Horiz. % -500.00% 325.00% -600.00% -1,175.00% -475.00% 675.00% 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 0.0512 0.0515 0.0079 0.0202 0.0235 0.0287 0.0270 11.24% YoY % -0.58% 551.90% -60.89% -14.04% -18.12% 6.30% - Horiz. % 189.63% 190.74% 29.26% 74.81% 87.04% 106.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1300 0.1000 0.1200 0.2200 0.3300 0.7900 0.5000 -
P/RPS 0.96 1.02 0.38 0.70 0.53 0.52 0.38 16.69% YoY % -5.88% 168.42% -45.71% 32.08% 1.92% 36.84% - Horiz. % 252.63% 268.42% 100.00% 184.21% 139.47% 136.84% 100.00%
P/EPS -15.23 17.05 -1.49 -1.57 -5.46 9.56 39.06 - YoY % -189.33% 1,244.30% 5.10% 71.25% -157.11% -75.52% - Horiz. % -38.99% 43.65% -3.81% -4.02% -13.98% 24.48% 100.00%
EY -6.56 5.87 -67.22 -63.52 -18.30 10.46 2.56 - YoY % -211.75% 108.73% -5.82% -247.10% -274.95% 308.59% - Horiz. % -256.25% 229.30% -2,625.78% -2,481.25% -714.84% 408.59% 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 0.59 0.42 0.44 0.37 0.43 0.89 0.62 -0.82% YoY % 40.48% -4.55% 18.92% -13.95% -51.69% 43.55% - Horiz. % 95.16% 67.74% 70.97% 59.68% 69.35% 143.55% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.4100 0.1300 0.1600 0.2200 0.2500 0.6500 0.5700 -
P/RPS 3.01 1.33 0.50 0.70 0.40 0.43 0.43 38.27% YoY % 126.32% 166.00% -28.57% 75.00% -6.98% 0.00% - Horiz. % 700.00% 309.30% 116.28% 162.79% 93.02% 100.00% 100.00%
P/EPS -48.05 22.16 -1.98 -1.57 -4.14 7.86 44.53 - YoY % -316.83% 1,219.19% -26.11% 62.08% -152.67% -82.35% - Horiz. % -107.90% 49.76% -4.45% -3.53% -9.30% 17.65% 100.00%
EY -2.08 4.51 -50.42 -63.52 -24.16 12.72 2.25 - YoY % -146.12% 108.94% 20.62% -162.91% -289.94% 465.33% - Horiz. % -92.44% 200.44% -2,240.89% -2,823.11% -1,073.78% 565.33% 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 1.86 0.54 0.59 0.37 0.33 0.73 0.71 17.39% YoY % 244.44% -8.47% 59.46% 12.12% -54.79% 2.82% - Horiz. % 261.97% 76.06% 83.10% 52.11% 46.48% 102.82% 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
BM-3rd Qtr 2009-3.doc 
