[TIGER] YoY Cumulative Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,869 4,788 24,555 13,718 4,386 7,629 16,821 -1.88% YoY % 210.55% -80.50% 79.00% 212.77% -42.51% -54.65% - Horiz. % 88.40% 28.46% 145.98% 81.55% 26.07% 45.35% 100.00%
PBT -877 1,438 1,044 1,970 -105 454 -1,272 -5.55% YoY % -160.99% 37.74% -47.01% 1,976.19% -123.13% 135.69% - Horiz. % 68.95% -113.05% -82.08% -154.87% 8.25% -35.69% 100.00%
Tax 0 -304 -119 -1,309 -210 -353 -422 - YoY % 0.00% -155.46% 90.91% -523.33% 40.51% 16.35% - Horiz. % -0.00% 72.04% 28.20% 310.19% 49.76% 83.65% 100.00%
NP -877 1,134 925 661 -315 101 -1,694 -9.62% YoY % -177.34% 22.59% 39.94% 309.84% -411.88% 105.96% - Horiz. % 51.77% -66.94% -54.60% -39.02% 18.60% -5.96% 100.00%
NP to SH -877 1,134 925 661 -315 101 -1,485 -7.78% YoY % -177.34% 22.59% 39.94% 309.84% -411.88% 106.80% - Horiz. % 59.06% -76.36% -62.29% -44.51% 21.21% -6.80% 100.00%
Tax Rate - % 21.14 % 11.40 % 66.45 % - % 77.75 % - % - YoY % 0.00% 85.44% -82.84% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.19% 14.66% 85.47% 0.00% 100.00% -
Total Cost 15,746 3,654 23,630 13,057 4,701 7,528 18,515 -2.46% YoY % 330.93% -84.54% 80.98% 177.75% -37.55% -59.34% - Horiz. % 85.04% 19.74% 127.63% 70.52% 25.39% 40.66% 100.00%
Net Worth 175,399 166,319 70,916 46,658 112,437 52,786 29,699 31.38% YoY % 5.46% 134.53% 51.99% -58.50% 113.00% 77.73% - Horiz. % 590.57% 560.00% 238.78% 157.10% 378.58% 177.73% 100.00%
Dividend 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 175,399 166,319 70,916 46,658 112,437 52,786 29,699 31.38% YoY % 5.46% 134.53% 51.99% -58.50% 113.00% 77.73% - Horiz. % 590.57% 560.00% 238.78% 157.10% 378.58% 177.73% 100.00%
NOSH 797,272 755,999 308,333 194,411 43,749 74,347 38,571 59.27% YoY % 5.46% 145.19% 58.60% 344.37% -41.15% 92.75% - Horiz. % 2,067.00% 1,960.00% 799.38% 504.03% 113.43% 192.75% 100.00%
Ratio Analysis 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -5.90 % 23.68 % 3.77 % 4.82 % -7.18 % 1.32 % -10.07 % -7.89% YoY % -124.92% 528.12% -21.78% 167.13% -643.94% 113.11% - Horiz. % 58.59% -235.15% -37.44% -47.86% 71.30% -13.11% 100.00%
ROE -0.50 % 0.68 % 1.30 % 1.42 % -0.28 % 0.19 % -5.00 % -29.80% YoY % -173.53% -47.69% -8.45% 607.14% -247.37% 103.80% - Horiz. % 10.00% -13.60% -26.00% -28.40% 5.60% -3.80% 100.00%
Per Share 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.86 0.63 7.96 7.06 10.03 10.26 43.61 -38.42% YoY % 195.24% -92.09% 12.75% -29.61% -2.24% -76.47% - Horiz. % 4.27% 1.44% 18.25% 16.19% 23.00% 23.53% 100.00%
EPS -0.11 0.15 0.30 0.34 -0.72 0.23 -3.85 -42.10% YoY % -173.33% -50.00% -11.76% 147.22% -413.04% 105.97% - Horiz. % 2.86% -3.90% -7.79% -8.83% 18.70% -5.97% 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 0.2200 0.2300 0.2400 2.5700 0.7100 0.7700 -17.51% YoY % 0.00% -4.35% -4.17% -90.66% 261.97% -7.79% - Horiz. % 28.57% 28.57% 29.87% 31.17% 333.77% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.01 0.33 1.67 0.93 0.30 0.52 1.15 -1.98% YoY % 206.06% -80.24% 79.57% 210.00% -42.31% -54.78% - Horiz. % 87.83% 28.70% 145.22% 80.87% 26.09% 45.22% 100.00%
EPS -0.06 0.08 0.06 0.05 -0.02 0.01 -0.10 -7.55% YoY % -175.00% 33.33% 20.00% 350.00% -300.00% 110.00% - Horiz. % 60.00% -80.00% -60.00% -50.00% 20.00% -10.00% 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 0.1194 0.1132 0.0483 0.0318 0.0766 0.0359 0.0202 31.40% YoY % 5.48% 134.37% 51.89% -58.49% 113.37% 77.72% - Horiz. % 591.09% 560.40% 239.11% 157.43% 379.21% 177.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.1300 0.1400 0.1400 0.1400 0.2200 0.2200 0.4200 -
P/RPS 6.97 22.11 1.76 1.98 2.19 2.14 0.96 35.62% YoY % -68.48% 1,156.25% -11.11% -9.59% 2.34% 122.92% - Horiz. % 726.04% 2,303.13% 183.33% 206.25% 228.12% 222.92% 100.00%
P/EPS -118.18 93.33 46.67 41.18 -30.56 161.95 -10.91 44.22% YoY % -226.63% 99.98% 13.33% 234.75% -118.87% 1,584.42% - Horiz. % 1,083.23% -855.45% -427.77% -377.45% 280.11% -1,484.42% 100.00%
EY -0.85 1.07 2.14 2.43 -3.27 0.62 -9.17 -30.62% YoY % -179.44% -50.00% -11.93% 174.31% -627.42% 106.76% - Horiz. % 9.27% -11.67% -23.34% -26.50% 35.66% -6.76% 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 0.64 0.61 0.58 0.09 0.31 0.55 1.08% YoY % -7.81% 4.92% 5.17% 544.44% -70.97% -43.64% - Horiz. % 107.27% 116.36% 110.91% 105.45% 16.36% 56.36% 100.00%
Price Multiplier on Announcement Date 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/02/15 26/02/14 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 -
Price 0.1300 0.1500 0.1300 0.1300 0.1200 0.2100 0.3700 -
P/RPS 6.97 23.68 1.63 1.84 1.20 2.05 0.85 38.18% YoY % -70.57% 1,352.76% -11.41% 53.33% -41.46% 141.18% - Horiz. % 820.00% 2,785.88% 191.76% 216.47% 141.18% 241.18% 100.00%
P/EPS -118.18 100.00 43.33 38.24 -16.67 154.58 -9.61 47.06% YoY % -218.18% 130.79% 13.31% 329.39% -110.78% 1,708.53% - Horiz. % 1,229.76% -1,040.58% -450.88% -397.92% 173.47% -1,608.53% 100.00%
EY -0.85 1.00 2.31 2.62 -6.00 0.65 -10.41 -31.96% YoY % -185.00% -56.71% -11.83% 143.67% -1,023.08% 106.24% - Horiz. % 8.17% -9.61% -22.19% -25.17% 57.64% -6.24% 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 0.68 0.57 0.54 0.05 0.30 0.48 3.22% YoY % -13.24% 19.30% 5.56% 980.00% -83.33% -37.50% - Horiz. % 122.92% 141.67% 118.75% 112.50% 10.42% 62.50% 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
KONICA20110824182347.pdf 
