[TIGER] YoY Annualized Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Revenue 16,327 12,240 6,973 10,950 20,069 10,413 41,377 -12.43% YoY % 33.40% 75.53% -36.32% -45.44% 92.73% -74.83% - Horiz. % 39.46% 29.58% 16.85% 26.47% 48.50% 25.17% 100.00%
PBT -570 -1,118 -11,406 -3,525 -2,828 2,060 -2,401 -18.57% YoY % 49.05% 90.19% -223.56% -24.66% -237.28% 185.79% - Horiz. % 23.74% 46.59% 475.01% 146.81% 117.77% -85.79% 100.00%
Tax 0 117 0 -16 0 -405 -194 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -108.22% - Horiz. % -0.00% -60.27% -0.00% 8.22% -0.00% 208.22% 100.00%
NP -570 -1,001 -11,406 -3,541 -2,828 1,654 -2,596 -19.47% YoY % 43.08% 91.22% -222.10% -25.22% -270.91% 163.74% - Horiz. % 21.96% 38.57% 439.39% 136.41% 108.94% -63.74% 100.00%
NP to SH -570 -1,001 -11,406 -3,541 -2,828 1,654 -2,596 -19.47% YoY % 43.08% 91.22% -222.10% -25.22% -270.91% 163.74% - Horiz. % 21.96% 38.57% 439.39% 136.41% 108.94% -63.74% 100.00%
Tax Rate - % - % - % - % - % 19.68 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 16,897 13,241 18,379 14,491 22,897 8,758 43,973 -12.77% YoY % 27.61% -27.96% 26.83% -36.71% 161.42% -80.08% - Horiz. % 38.43% 30.11% 41.80% 32.96% 52.07% 19.92% 100.00%
Net Worth 296,139 223,428 206,975 209,684 172,822 170,637 66,928 23.66% YoY % 32.54% 7.95% -1.29% 21.33% 1.28% 154.96% - Horiz. % 442.47% 333.83% 309.25% 313.30% 258.22% 254.96% 100.00%
Dividend 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 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 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Net Worth 296,139 223,428 206,975 209,684 172,822 170,637 66,928 23.66% YoY % 32.54% 7.95% -1.29% 21.33% 1.28% 154.96% - Horiz. % 442.47% 333.83% 309.25% 313.30% 258.22% 254.96% 100.00%
NOSH 1,096,812 1,718,678 1,379,838 1,397,894 785,555 775,624 304,218 20.10% YoY % -36.18% 24.56% -1.29% 77.95% 1.28% 154.96% - Horiz. % 360.53% 564.95% 453.57% 459.50% 258.22% 254.96% 100.00%
Ratio Analysis 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
NP Margin -3.49 % -8.18 % -163.58 % -32.34 % -14.09 % 15.89 % -6.27 % -8.03% YoY % 57.33% 95.00% -405.81% -129.52% -188.67% 353.43% - Horiz. % 55.66% 130.46% 2,608.93% 515.79% 224.72% -253.43% 100.00%
ROE -0.19 % -0.45 % -5.51 % -1.69 % -1.64 % 0.97 % -3.88 % -35.00% YoY % 57.78% 91.83% -226.04% -3.05% -269.07% 125.00% - Horiz. % 4.90% 11.60% 142.01% 43.56% 42.27% -25.00% 100.00%
Per Share 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
RPS 1.49 0.71 0.51 0.78 2.55 1.34 13.60 -27.08% YoY % 109.86% 39.22% -34.62% -69.41% 90.30% -90.15% - Horiz. % 10.96% 5.22% 3.75% 5.74% 18.75% 9.85% 100.00%
EPS -0.05 -0.05 -0.83 -0.25 -0.36 0.21 0.85 - YoY % 0.00% 93.98% -232.00% 30.56% -271.43% -75.29% - Horiz. % -5.88% -5.88% -97.65% -29.41% -42.35% 24.71% 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 0.2700 0.1300 0.1500 0.1500 0.2200 0.2200 0.2200 2.97% YoY % 107.69% -13.33% 0.00% -31.82% 0.00% 0.00% - Horiz. % 122.73% 59.09% 68.18% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
RPS 1.11 0.83 0.47 0.75 1.37 0.71 2.82 -12.47% YoY % 33.73% 76.60% -37.33% -45.26% 92.96% -74.82% - Horiz. % 39.36% 29.43% 16.67% 26.60% 48.58% 25.18% 100.00%
EPS -0.04 -0.07 -0.78 -0.24 -0.19 0.11 -0.18 -19.33% YoY % 42.86% 91.03% -225.00% -26.32% -272.73% 161.11% - Horiz. % 22.22% 38.89% 433.33% 133.33% 105.56% -61.11% 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 0.2016 0.1521 0.1409 0.1428 0.1177 0.1162 0.0456 23.65% YoY % 32.54% 7.95% -1.33% 21.33% 1.29% 154.82% - Horiz. % 442.11% 333.55% 308.99% 313.16% 258.11% 254.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 -
Price 0.0500 0.0300 0.0500 0.0550 0.1300 0.1500 0.1300 -
P/RPS 3.36 4.21 9.89 7.02 5.09 11.17 0.96 19.59% YoY % -20.19% -57.43% 40.88% 37.92% -54.43% 1,063.54% - Horiz. % 350.00% 438.54% 1,030.21% 731.25% 530.21% 1,163.54% 100.00%
P/EPS -96.21 -51.49 -6.05 -21.71 -36.11 70.31 -15.23 30.11% YoY % -86.85% -751.07% 72.13% 39.88% -151.36% 561.65% - Horiz. % 631.71% 338.08% 39.72% 142.55% 237.10% -461.65% 100.00%
EY -1.04 -1.94 -16.53 -4.61 -2.77 1.42 -6.56 -23.13% YoY % 46.39% 88.26% -258.57% -66.43% -295.07% 121.65% - Horiz. % 15.85% 29.57% 251.98% 70.27% 42.23% -21.65% 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 0.19 0.23 0.33 0.37 0.59 0.68 0.59 -14.94% YoY % -17.39% -30.30% -10.81% -37.29% -13.24% 15.25% - Horiz. % 32.20% 38.98% 55.93% 62.71% 100.00% 115.25% 100.00%
Price Multiplier on Announcement Date 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Date 25/11/19 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 -
Price 0.0750 0.0250 0.0650 0.0550 0.1150 0.1400 0.4100 -
P/RPS 5.04 3.51 12.86 7.02 4.50 10.43 3.01 7.64% YoY % 43.59% -72.71% 83.19% 56.00% -56.86% 246.51% - Horiz. % 167.44% 116.61% 427.24% 233.22% 149.50% 346.51% 100.00%
P/EPS -144.32 -42.91 -7.86 -21.71 -31.94 65.63 -48.05 17.01% YoY % -236.33% -445.93% 63.80% 32.03% -148.67% 236.59% - Horiz. % 300.35% 89.30% 16.36% 45.18% 66.47% -136.59% 100.00%
EY -0.69 -2.33 -12.72 -4.61 -3.13 1.52 -2.08 -14.58% YoY % 70.39% 81.68% -175.92% -47.28% -305.92% 173.08% - Horiz. % 33.17% 112.02% 611.54% 221.63% 150.48% -73.08% 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 0.28 0.19 0.43 0.37 0.52 0.64 1.86 -23.69% YoY % 47.37% -55.81% 16.22% -28.85% -18.75% -65.59% - Horiz. % 15.05% 10.22% 23.12% 19.89% 27.96% 34.41% 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
(93) 3rd Quarterly Result (Attachment).pdf 
