[FINTEC] YoY Quarter Result on 2012-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 0 133 52 303 1,394 4,614 779 - YoY % 0.00% 155.77% -82.84% -78.26% -69.79% 492.30% - Horiz. % 0.00% 17.07% 6.68% 38.90% 178.95% 592.30% 100.00%
PBT 0 469 2,359 9 515 1,026 229 - YoY % 0.00% -80.12% 26,111.11% -98.25% -49.81% 348.03% - Horiz. % 0.00% 204.80% 1,030.13% 3.93% 224.89% 448.03% 100.00%
Tax 0 0 0 0 0 0 -1 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 0 469 2,359 9 515 1,026 228 - YoY % 0.00% -80.12% 26,111.11% -98.25% -49.81% 350.00% - Horiz. % 0.00% 205.70% 1,034.65% 3.95% 225.88% 450.00% 100.00%
NP to SH 0 489 2,385 12 -131 892 226 - YoY % 0.00% -79.50% 19,775.00% 109.16% -114.69% 294.69% - Horiz. % 0.00% 216.37% 1,055.31% 5.31% -57.96% 394.69% 100.00%
Tax Rate - % - % - % - % - % - % 0.44 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 0 -336 -2,307 294 879 3,588 551 - YoY % 0.00% 85.44% -884.69% -66.55% -75.50% 551.18% - Horiz. % 0.00% -60.98% -418.69% 53.36% 159.53% 651.18% 100.00%
Net Worth - 31,988 22,849 23,589 38,448 31,740 30,961 - YoY % 0.00% 40.00% -3.14% -38.65% 21.13% 2.51% - Horiz. % 0.00% 103.32% 73.80% 76.19% 124.18% 102.51% 100.00%
Dividend 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 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 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth - 31,988 22,849 23,589 38,448 31,740 30,961 - YoY % 0.00% 40.00% -3.14% -38.65% 21.13% 2.51% - Horiz. % 0.00% 103.32% 73.80% 76.19% 124.18% 102.51% 100.00%
NOSH 407,500 407,500 384,677 365,728 327,500 247,777 251,111 9.82% YoY % 0.00% 5.93% 5.18% 11.67% 32.17% -1.33% - Horiz. % 162.28% 162.28% 153.19% 145.64% 130.42% 98.67% 100.00%
Ratio Analysis 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin - % 352.63 % 4,536.54 % 2.97 % 36.94 % 22.24 % 29.27 % - YoY % 0.00% -92.23% 152,645.45% -91.96% 66.10% -24.02% - Horiz. % 0.00% 1,204.75% 15,498.94% 10.15% 126.20% 75.98% 100.00%
ROE - % 1.53 % 10.44 % 0.05 % -0.34 % 2.81 % 0.73 % - YoY % 0.00% -85.34% 20,780.00% 114.71% -112.10% 284.93% - Horiz. % 0.00% 209.59% 1,430.14% 6.85% -46.58% 384.93% 100.00%
Per Share 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS - 0.03 0.01 0.08 0.43 1.86 0.31 - YoY % 0.00% 200.00% -87.50% -81.40% -76.88% 500.00% - Horiz. % 0.00% 9.68% 3.23% 25.81% 138.71% 600.00% 100.00%
EPS 0.00 0.12 0.62 0.00 -0.04 0.36 0.09 - YoY % 0.00% -80.65% 0.00% 0.00% -111.11% 300.00% - Horiz. % 0.00% 133.33% 688.89% 0.00% -44.44% 400.00% 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 - 0.0785 0.0594 0.0645 0.1174 0.1281 0.1233 - YoY % 0.00% 32.15% -7.91% -45.06% -8.35% 3.89% - Horiz. % 0.00% 63.67% 48.18% 52.31% 95.21% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,010,657 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS - 0.00 0.00 0.01 0.05 0.15 0.03 - YoY % 0.00% 0.00% 0.00% -80.00% -66.67% 400.00% - Horiz. % 0.00% 0.00% 0.00% 33.33% 166.67% 500.00% 100.00%
EPS 0.00 0.02 0.08 0.00 0.00 0.03 0.01 - YoY % 0.00% -75.00% 0.00% 0.00% 0.00% 200.00% - Horiz. % 0.00% 200.00% 800.00% 0.00% 0.00% 300.00% 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 - 0.0106 0.0076 0.0078 0.0128 0.0105 0.0103 - YoY % 0.00% 39.47% -2.56% -39.06% 21.90% 1.94% - Horiz. % 0.00% 102.91% 73.79% 75.73% 124.27% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/14 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.0900 0.0850 0.0750 0.0700 0.0600 0.0900 0.1000 -
P/RPS 0.00 260.43 554.82 84.49 14.10 4.83 32.24 - YoY % 0.00% -53.06% 556.67% 499.22% 191.93% -85.02% - Horiz. % 0.00% 807.79% 1,720.91% 262.07% 43.73% 14.98% 100.00%
P/EPS 0.00 70.83 12.10 2,133.41 -150.00 25.00 111.11 - YoY % 0.00% 485.37% -99.43% 1,522.27% -700.00% -77.50% - Horiz. % 0.00% 63.75% 10.89% 1,920.09% -135.00% 22.50% 100.00%
EY 0.00 1.41 8.27 0.05 -0.67 4.00 0.90 - YoY % 0.00% -82.95% 16,440.00% 107.46% -116.75% 344.44% - Horiz. % 0.00% 156.67% 918.89% 5.56% -74.44% 444.44% 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 0.00 1.08 1.26 1.09 0.51 0.70 0.81 - YoY % 0.00% -14.29% 15.60% 113.73% -27.14% -13.58% - Horiz. % 0.00% 133.33% 155.56% 134.57% 62.96% 86.42% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date - 19/06/14 20/06/13 20/06/12 23/06/11 24/06/10 23/06/09 -
Price 0.0000 0.0800 0.1150 0.0600 0.0500 0.0700 0.1200 -
P/RPS 0.00 245.11 850.73 72.42 11.75 3.76 38.68 - YoY % 0.00% -71.19% 1,074.72% 516.34% 212.50% -90.28% - Horiz. % 0.00% 633.69% 2,199.41% 187.23% 30.38% 9.72% 100.00%
P/EPS 0.00 66.67 18.55 1,828.64 -125.00 19.44 133.33 - YoY % 0.00% 259.41% -98.99% 1,562.91% -743.00% -85.42% - Horiz. % 0.00% 50.00% 13.91% 1,371.51% -93.75% 14.58% 100.00%
EY 0.00 1.50 5.39 0.05 -0.80 5.14 0.75 - YoY % 0.00% -72.17% 10,680.00% 106.25% -115.56% 585.33% - Horiz. % 0.00% 200.00% 718.67% 6.67% -106.67% 685.33% 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 0.00 1.02 1.94 0.93 0.43 0.55 0.97 - YoY % 0.00% -47.42% 108.60% 116.28% -21.82% -43.30% - Horiz. % 0.00% 105.15% 200.00% 95.88% 44.33% 56.70% 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
ABT_CONSO_APR 2012.pdf 
