[TIGER] YoY Annualized Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Revenue 12,240 6,973 10,950 20,069 10,413 41,377 27,486 -11.70% YoY % 75.53% -36.32% -45.44% 92.73% -74.83% 50.54% - Horiz. % 44.53% 25.37% 39.84% 73.01% 37.89% 150.54% 100.00%
PBT -1,118 -11,406 -3,525 -2,828 2,060 -2,401 4,645 - YoY % 90.19% -223.56% -24.66% -237.28% 185.79% -151.69% - Horiz. % -24.08% -245.55% -75.89% -60.88% 44.35% -51.69% 100.00%
Tax 117 0 -16 0 -405 -194 -2,997 - YoY % 0.00% 0.00% 0.00% 0.00% -108.22% 93.51% - Horiz. % -3.91% -0.00% 0.53% -0.00% 13.52% 6.49% 100.00%
NP -1,001 -11,406 -3,541 -2,828 1,654 -2,596 1,648 - YoY % 91.22% -222.10% -25.22% -270.91% 163.74% -257.52% - Horiz. % -60.76% -692.15% -214.89% -171.60% 100.40% -157.52% 100.00%
NP to SH -1,001 -11,406 -3,541 -2,828 1,654 -2,596 1,648 - YoY % 91.22% -222.10% -25.22% -270.91% 163.74% -257.52% - Horiz. % -60.76% -692.15% -214.89% -171.60% 100.40% -157.52% 100.00%
Tax Rate - % - % - % - % 19.68 % - % 64.52 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 30.50% 0.00% 100.00%
Total Cost 13,241 18,379 14,491 22,897 8,758 43,973 25,838 -9.77% YoY % -27.96% 26.83% -36.71% 161.42% -80.08% 70.18% - Horiz. % 51.25% 71.13% 56.09% 88.62% 33.90% 170.18% 100.00%
Net Worth 223,428 206,975 209,684 172,822 170,637 66,928 67,418 20.23% YoY % 7.95% -1.29% 21.33% 1.28% 154.96% -0.73% - Horiz. % 331.41% 307.00% 311.02% 256.34% 253.10% 99.27% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Net Worth 223,428 206,975 209,684 172,822 170,637 66,928 67,418 20.23% YoY % 7.95% -1.29% 21.33% 1.28% 154.96% -0.73% - Horiz. % 331.41% 307.00% 311.02% 256.34% 253.10% 99.27% 100.00%
NOSH 1,718,678 1,379,838 1,397,894 785,555 775,624 304,218 280,909 32.11% YoY % 24.56% -1.29% 77.95% 1.28% 154.96% 8.30% - Horiz. % 611.83% 491.20% 497.63% 279.65% 276.11% 108.30% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
NP Margin -8.18 % -163.58 % -32.34 % -14.09 % 15.89 % -6.27 % 6.00 % - YoY % 95.00% -405.81% -129.52% -188.67% 353.43% -204.50% - Horiz. % -136.33% -2,726.33% -539.00% -234.83% 264.83% -104.50% 100.00%
ROE -0.45 % -5.51 % -1.69 % -1.64 % 0.97 % -3.88 % 2.44 % - YoY % 91.83% -226.04% -3.05% -269.07% 125.00% -259.02% - Horiz. % -18.44% -225.82% -69.26% -67.21% 39.75% -159.02% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 0.71 0.51 0.78 2.55 1.34 13.60 9.78 -33.19% YoY % 39.22% -34.62% -69.41% 90.30% -90.15% 39.06% - Horiz. % 7.26% 5.21% 7.98% 26.07% 13.70% 139.06% 100.00%
EPS -0.05 -0.83 -0.25 -0.36 0.21 0.85 0.59 - YoY % 93.98% -232.00% 30.56% -271.43% -75.29% 44.07% - Horiz. % -8.47% -140.68% -42.37% -61.02% 35.59% 144.07% 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 0.1300 0.1500 0.1500 0.2200 0.2200 0.2200 0.2400 -9.00% YoY % -13.33% 0.00% -31.82% 0.00% 0.00% -8.33% - Horiz. % 54.17% 62.50% 62.50% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 0.83 0.47 0.75 1.37 0.71 2.82 1.87 -11.74% YoY % 76.60% -37.33% -45.26% 92.96% -74.82% 50.80% - Horiz. % 44.39% 25.13% 40.11% 73.26% 37.97% 150.80% 100.00%
EPS -0.07 -0.78 -0.24 -0.19 0.11 -0.18 0.11 - YoY % 91.03% -225.00% -26.32% -272.73% 161.11% -263.64% - Horiz. % -63.64% -709.09% -218.18% -172.73% 100.00% -163.64% 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 0.1521 0.1409 0.1428 0.1177 0.1162 0.0456 0.0459 20.23% YoY % 7.95% -1.33% 21.33% 1.29% 154.82% -0.65% - Horiz. % 331.37% 306.97% 311.11% 256.43% 253.16% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 -
Price 0.0300 0.0500 0.0550 0.1300 0.1500 0.1300 0.1000 -
P/RPS 4.21 9.89 7.02 5.09 11.17 0.96 1.02 24.35% YoY % -57.43% 40.88% 37.92% -54.43% 1,063.54% -5.88% - Horiz. % 412.75% 969.61% 688.24% 499.02% 1,095.10% 94.12% 100.00%
P/EPS -51.49 -6.05 -21.71 -36.11 70.31 -15.23 17.05 - YoY % -751.07% 72.13% 39.88% -151.36% 561.65% -189.33% - Horiz. % -301.99% -35.48% -127.33% -211.79% 412.38% -89.33% 100.00%
EY -1.94 -16.53 -4.61 -2.77 1.42 -6.56 5.87 - YoY % 88.26% -258.57% -66.43% -295.07% 121.65% -211.75% - Horiz. % -33.05% -281.60% -78.53% -47.19% 24.19% -111.75% 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 0.23 0.33 0.37 0.59 0.68 0.59 0.42 -8.84% YoY % -30.30% -10.81% -37.29% -13.24% 15.25% 40.48% - Horiz. % 54.76% 78.57% 88.10% 140.48% 161.90% 140.48% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 -
Price 0.0250 0.0650 0.0550 0.1150 0.1400 0.4100 0.1300 -
P/RPS 3.51 12.86 7.02 4.50 10.43 3.01 1.33 16.09% YoY % -72.71% 83.19% 56.00% -56.86% 246.51% 126.32% - Horiz. % 263.91% 966.92% 527.82% 338.35% 784.21% 226.32% 100.00%
P/EPS -42.91 -7.86 -21.71 -31.94 65.63 -48.05 22.16 - YoY % -445.93% 63.80% 32.03% -148.67% 236.59% -316.83% - Horiz. % -193.64% -35.47% -97.97% -144.13% 296.16% -216.83% 100.00%
EY -2.33 -12.72 -4.61 -3.13 1.52 -2.08 4.51 - YoY % 81.68% -175.92% -47.28% -305.92% 173.08% -146.12% - Horiz. % -51.66% -282.04% -102.22% -69.40% 33.70% -46.12% 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 0.43 0.37 0.52 0.64 1.86 0.54 -14.84% YoY % -55.81% 16.22% -28.85% -18.75% -65.59% 244.44% - Horiz. % 35.19% 79.63% 68.52% 96.30% 118.52% 344.44% 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 
