[OCR] YoY Cumulative Quarter Result on 2013-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,956 10,542 10,905 11,574 11,585 10,180 5,303 14.50% YoY % 13.41% -3.33% -5.78% -0.09% 13.80% 91.97% - Horiz. % 225.46% 198.79% 205.64% 218.25% 218.46% 191.97% 100.00%
PBT 335 558 -366 -916 235 167 254 4.72% YoY % -39.96% 252.46% 60.04% -489.79% 40.72% -34.25% - Horiz. % 131.89% 219.69% -144.09% -360.63% 92.52% 65.75% 100.00%
Tax -66 -135 -47 -55 -62 0 0 - YoY % 51.11% -187.23% 14.55% 11.29% 0.00% 0.00% - Horiz. % 106.45% 217.74% 75.81% 88.71% 100.00% - -
NP 269 423 -413 -971 173 167 254 0.96% YoY % -36.41% 202.42% 57.47% -661.27% 3.59% -34.25% - Horiz. % 105.91% 166.54% -162.60% -382.28% 68.11% 65.75% 100.00%
NP to SH 288 423 -413 -971 173 167 254 2.11% YoY % -31.91% 202.42% 57.47% -661.27% 3.59% -34.25% - Horiz. % 113.39% 166.54% -162.60% -382.28% 68.11% 65.75% 100.00%
Tax Rate 19.70 % 24.19 % - % - % 26.38 % - % - % - YoY % -18.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.68% 91.70% 0.00% 0.00% 100.00% - -
Total Cost 11,687 10,119 11,318 12,545 11,412 10,013 5,049 15.00% YoY % 15.50% -10.59% -9.78% 9.93% 13.97% 98.32% - Horiz. % 231.47% 200.42% 224.16% 248.47% 226.02% 198.32% 100.00%
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51% YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% - Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51% YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% - Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
NOSH 240,000 201,428 165,200 149,384 144,166 139,166 40,967 34.23% YoY % 19.15% 21.93% 10.59% 3.62% 3.59% 239.70% - Horiz. % 585.83% 491.68% 403.24% 364.64% 351.90% 339.70% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.25 % 4.01 % -3.79 % -8.39 % 1.49 % 1.64 % 4.79 % -11.82% YoY % -43.89% 205.80% 54.83% -663.09% -9.15% -65.76% - Horiz. % 46.97% 83.72% -79.12% -175.16% 31.11% 34.24% 100.00%
ROE 0.32 % 0.88 % -1.04 % -2.32 % 0.40 % 0.38 % 1.94 % -25.92% YoY % -63.64% 184.62% 55.17% -680.00% 5.26% -80.41% - Horiz. % 16.49% 45.36% -53.61% -119.59% 20.62% 19.59% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.98 5.23 6.60 7.75 8.04 7.31 12.94 -14.70% YoY % -4.78% -20.76% -14.84% -3.61% 9.99% -43.51% - Horiz. % 38.49% 40.42% 51.00% 59.89% 62.13% 56.49% 100.00%
EPS 0.12 0.21 -0.25 -0.65 0.12 0.12 0.62 -23.93% YoY % -42.86% 184.00% 61.54% -641.67% 0.00% -80.65% - Horiz. % 19.35% 33.87% -40.32% -104.84% 19.35% 19.35% 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 0.3700 0.2400 0.2400 0.2800 0.3000 0.3200 0.3200 2.45% YoY % 54.17% 0.00% -14.29% -6.67% -6.25% 0.00% - Horiz. % 115.62% 75.00% 75.00% 87.50% 93.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 2.62 2.31 2.39 2.53 2.54 2.23 1.16 14.53% YoY % 13.42% -3.35% -5.53% -0.39% 13.90% 92.24% - Horiz. % 225.86% 199.14% 206.03% 218.10% 218.97% 192.24% 100.00%
EPS 0.06 0.09 -0.09 -0.21 0.04 0.04 0.06 - YoY % -33.33% 200.00% 57.14% -625.00% 0.00% -33.33% - Horiz. % 100.00% 150.00% -150.00% -350.00% 66.67% 66.67% 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 0.1944 0.1058 0.0868 0.0916 0.0947 0.0975 0.0287 37.51% YoY % 83.74% 21.89% -5.24% -3.27% -2.87% 239.72% - Horiz. % 677.35% 368.64% 302.44% 319.16% 329.97% 339.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3850 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 -
P/RPS 7.73 9.17 9.39 3.23 4.23 2.32 2.78 18.56% YoY % -15.70% -2.34% 190.71% -23.64% 82.33% -16.55% - Horiz. % 278.06% 329.86% 337.77% 116.19% 152.16% 83.45% 100.00%
P/EPS 320.83 228.57 -248.00 -38.46 283.33 141.67 58.06 32.93% YoY % 40.36% 192.17% -544.83% -113.57% 99.99% 144.01% - Horiz. % 552.58% 393.68% -427.14% -66.24% 488.00% 244.01% 100.00%
EY 0.31 0.44 -0.40 -2.60 0.35 0.71 1.72 -24.82% YoY % -29.55% 210.00% 84.62% -842.86% -50.70% -58.72% - Horiz. % 18.02% 25.58% -23.26% -151.16% 20.35% 41.28% 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 1.04 2.00 2.58 0.89 1.13 0.53 1.13 -1.37% YoY % -48.00% -22.48% 189.89% -21.24% 113.21% -53.10% - Horiz. % 92.04% 176.99% 228.32% 78.76% 100.00% 46.90% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 -
Price 0.4000 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 -
P/RPS 8.03 9.27 8.33 3.16 3.48 2.60 2.70 19.90% YoY % -13.38% 11.28% 163.61% -9.20% 33.85% -3.70% - Horiz. % 297.41% 343.33% 308.52% 117.04% 128.89% 96.30% 100.00%
P/EPS 333.33 230.95 -220.00 -37.69 233.33 158.33 56.45 34.41% YoY % 44.33% 204.98% -483.71% -116.15% 47.37% 180.48% - Horiz. % 590.49% 409.12% -389.73% -66.77% 413.34% 280.48% 100.00%
EY 0.30 0.43 -0.45 -2.65 0.43 0.63 1.77 -25.59% YoY % -30.23% 195.56% 83.02% -716.28% -31.75% -64.41% - Horiz. % 16.95% 24.29% -25.42% -149.72% 24.29% 35.59% 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 1.08 2.02 2.29 0.88 0.93 0.59 1.09 -0.15% YoY % -46.53% -11.79% 160.23% -5.38% 57.63% -45.87% - Horiz. % 99.08% 185.32% 210.09% 80.73% 85.32% 54.13% 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
TRB - 1st Quarter 2014.pdf 
