[TIGER] YoY Cumulative Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,585 6,601 14,869 4,788 24,555 13,718 4,386 0.68% YoY % -30.54% -55.61% 210.55% -80.50% 79.00% 212.77% - Horiz. % 104.54% 150.50% 339.01% 109.17% 559.85% 312.77% 100.00%
PBT -468 -511 -877 1,438 1,044 1,970 -105 25.81% YoY % 8.41% 41.73% -160.99% 37.74% -47.01% 1,976.19% - Horiz. % 445.71% 486.67% 835.24% -1,369.52% -994.29% -1,876.19% 100.00%
Tax 0 0 0 -304 -119 -1,309 -210 - YoY % 0.00% 0.00% 0.00% -155.46% 90.91% -523.33% - Horiz. % -0.00% -0.00% -0.00% 144.76% 56.67% 623.33% 100.00%
NP -468 -511 -877 1,134 925 661 -315 6.27% YoY % 8.41% 41.73% -177.34% 22.59% 39.94% 309.84% - Horiz. % 148.57% 162.22% 278.41% -360.00% -293.65% -209.84% 100.00%
NP to SH -468 -511 -877 1,134 925 661 -315 6.27% YoY % 8.41% 41.73% -177.34% 22.59% 39.94% 309.84% - Horiz. % 148.57% 162.22% 278.41% -360.00% -293.65% -209.84% 100.00%
Tax Rate - % - % - % 21.14 % 11.40 % 66.45 % - % - YoY % 0.00% 0.00% 0.00% 85.44% -82.84% 0.00% - Horiz. % 0.00% 0.00% 0.00% 31.81% 17.16% 100.00% -
Total Cost 5,053 7,112 15,746 3,654 23,630 13,057 4,701 1.12% YoY % -28.95% -54.83% 330.93% -84.54% 80.98% 177.75% - Horiz. % 107.49% 151.29% 334.95% 77.73% 502.66% 277.75% 100.00%
Net Worth 208,590 187,366 175,399 166,319 70,916 46,658 112,437 9.96% YoY % 11.33% 6.82% 5.46% 134.53% 51.99% -58.50% - Horiz. % 185.52% 166.64% 156.00% 147.92% 63.07% 41.50% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 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 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 208,590 187,366 175,399 166,319 70,916 46,658 112,437 9.96% YoY % 11.33% 6.82% 5.46% 134.53% 51.99% -58.50% - Horiz. % 185.52% 166.64% 156.00% 147.92% 63.07% 41.50% 100.00%
NOSH 1,390,600 851,666 797,272 755,999 308,333 194,411 43,749 70.13% YoY % 63.28% 6.82% 5.46% 145.19% 58.60% 344.37% - Horiz. % 3,178.51% 1,946.67% 1,822.34% 1,728.00% 704.76% 444.37% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % 4.82 % -7.18 % 5.56% YoY % -31.91% -31.19% -124.92% 528.12% -21.78% 167.13% - Horiz. % 142.20% 107.80% 82.17% -329.81% -52.51% -67.13% 100.00%
ROE -0.22 % -0.27 % -0.50 % 0.68 % 1.30 % 1.42 % -0.28 % -3.64% YoY % 18.52% 46.00% -173.53% -47.69% -8.45% 607.14% - Horiz. % 78.57% 96.43% 178.57% -242.86% -464.29% -507.14% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.33 0.78 1.86 0.63 7.96 7.06 10.03 -40.81% YoY % -57.69% -58.06% 195.24% -92.09% 12.75% -29.61% - Horiz. % 3.29% 7.78% 18.54% 6.28% 79.36% 70.39% 100.00%
EPS -0.03 0.06 -0.11 0.15 0.30 0.34 -0.72 -38.63% YoY % -150.00% 154.55% -173.33% -50.00% -11.76% 147.22% - Horiz. % 4.17% -8.33% 15.28% -20.83% -41.67% -47.22% 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 0.1500 0.2200 0.2200 0.2200 0.2300 0.2400 2.5700 -35.37% YoY % -31.82% 0.00% 0.00% -4.35% -4.17% -90.66% - Horiz. % 5.84% 8.56% 8.56% 8.56% 8.95% 9.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.31 0.45 1.01 0.33 1.67 0.93 0.30 0.50% YoY % -31.11% -55.45% 206.06% -80.24% 79.57% 210.00% - Horiz. % 103.33% 150.00% 336.67% 110.00% 556.67% 310.00% 100.00%
EPS -0.03 -0.03 -0.06 0.08 0.06 0.05 -0.02 6.43% YoY % 0.00% 50.00% -175.00% 33.33% 20.00% 350.00% - Horiz. % 150.00% 150.00% 300.00% -400.00% -300.00% -250.00% 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 0.1420 0.1276 0.1194 0.1132 0.0483 0.0318 0.0766 9.95% YoY % 11.29% 6.87% 5.48% 134.37% 51.89% -58.49% - Horiz. % 185.38% 166.58% 155.87% 147.78% 63.05% 41.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.0450 0.0900 0.1300 0.1400 0.1400 0.1400 0.2200 -
P/RPS 13.65 11.61 6.97 22.11 1.76 1.98 2.19 32.46% YoY % 17.57% 66.57% -68.48% 1,156.25% -11.11% -9.59% - Horiz. % 623.29% 530.14% 318.26% 1,009.59% 80.37% 90.41% 100.00%
P/EPS -133.71 -150.00 -118.18 93.33 46.67 41.18 -30.56 25.45% YoY % 10.86% -26.93% -226.63% 99.98% 13.33% 234.75% - Horiz. % 437.53% 490.84% 386.71% -305.40% -152.72% -134.75% 100.00%
EY -0.75 -0.67 -0.85 1.07 2.14 2.43 -3.27 -20.24% YoY % -11.94% 21.18% -179.44% -50.00% -11.93% 174.31% - Horiz. % 22.94% 20.49% 25.99% -32.72% -65.44% -74.31% 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 0.30 0.41 0.59 0.64 0.61 0.58 0.09 20.32% YoY % -26.83% -30.51% -7.81% 4.92% 5.17% 544.44% - Horiz. % 333.33% 455.56% 655.56% 711.11% 677.78% 644.44% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date - 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 30/08/10 -
Price 0.0400 0.0500 0.1300 0.1500 0.1300 0.1300 0.1200 -
P/RPS 12.13 6.45 6.97 23.68 1.63 1.84 1.20 42.67% YoY % 88.06% -7.46% -70.57% 1,352.76% -11.41% 53.33% - Horiz. % 1,010.83% 537.50% 580.83% 1,973.33% 135.83% 153.33% 100.00%
P/EPS -118.85 -83.33 -118.18 100.00 43.33 38.24 -16.67 35.22% YoY % -42.63% 29.49% -218.18% 130.79% 13.31% 329.39% - Horiz. % 712.96% 499.88% 708.94% -599.88% -259.93% -229.39% 100.00%
EY -0.84 -1.20 -0.85 1.00 2.31 2.62 -6.00 -26.07% YoY % 30.00% -41.18% -185.00% -56.71% -11.83% 143.67% - Horiz. % 14.00% 20.00% 14.17% -16.67% -38.50% -43.67% 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 0.27 0.23 0.59 0.68 0.57 0.54 0.05 29.57% YoY % 17.39% -61.02% -13.24% 19.30% 5.56% 980.00% - Horiz. % 540.00% 460.00% 1,180.00% 1,360.00% 1,140.00% 1,080.00% 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
Tiger 2nd Qrt Financial Result.pdf 
