[FINTEC] YoY Quarter Result on 2013-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 6,474 0 133 52 303 1,394 4,614 6.77% YoY % 0.00% 0.00% 155.77% -82.84% -78.26% -69.79% - Horiz. % 140.31% 0.00% 2.88% 1.13% 6.57% 30.21% 100.00%
PBT -10,270 0 469 2,359 9 515 1,026 - YoY % 0.00% 0.00% -80.12% 26,111.11% -98.25% -49.81% - Horiz. % -1,000.97% 0.00% 45.71% 229.92% 0.88% 50.19% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -10,270 0 469 2,359 9 515 1,026 - YoY % 0.00% 0.00% -80.12% 26,111.11% -98.25% -49.81% - Horiz. % -1,000.97% 0.00% 45.71% 229.92% 0.88% 50.19% 100.00%
NP to SH -10,182 0 489 2,385 12 -131 892 - YoY % 0.00% 0.00% -79.50% 19,775.00% 109.16% -114.69% - Horiz. % -1,141.48% 0.00% 54.82% 267.38% 1.35% -14.69% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 16,744 0 -336 -2,307 294 879 3,588 34.71% YoY % 0.00% 0.00% 85.44% -884.69% -66.55% -75.50% - Horiz. % 466.67% 0.00% -9.36% -64.30% 8.19% 24.50% 100.00%
Net Worth 54,391 - 31,988 22,849 23,589 38,448 31,740 10.98% YoY % 0.00% 0.00% 40.00% -3.14% -38.65% 21.13% - Horiz. % 171.36% 0.00% 100.78% 71.99% 74.32% 121.13% 100.00%
Dividend 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 54,391 - 31,988 22,849 23,589 38,448 31,740 10.98% YoY % 0.00% 0.00% 40.00% -3.14% -38.65% 21.13% - Horiz. % 171.36% 0.00% 100.78% 71.99% 74.32% 121.13% 100.00%
NOSH 870,256 407,500 407,500 384,677 365,728 327,500 247,777 27.51% YoY % 113.56% 0.00% 5.93% 5.18% 11.67% 32.17% - Horiz. % 351.22% 164.46% 164.46% 155.25% 147.60% 132.17% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -158.63 % - % 352.63 % 4,536.54 % 2.97 % 36.94 % 22.24 % - YoY % 0.00% 0.00% -92.23% 152,645.45% -91.96% 66.10% - Horiz. % -713.26% 0.00% 1,585.57% 20,398.11% 13.35% 166.10% 100.00%
ROE -18.72 % - % 1.53 % 10.44 % 0.05 % -0.34 % 2.81 % - YoY % 0.00% 0.00% -85.34% 20,780.00% 114.71% -112.10% - Horiz. % -666.19% 0.00% 54.45% 371.53% 1.78% -12.10% 100.00%
Per Share 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.74 - 0.03 0.01 0.08 0.43 1.86 -16.33% YoY % 0.00% 0.00% 200.00% -87.50% -81.40% -76.88% - Horiz. % 39.78% 0.00% 1.61% 0.54% 4.30% 23.12% 100.00%
EPS -1.17 0.00 0.12 0.62 0.00 -0.04 0.36 - YoY % 0.00% 0.00% -80.65% 0.00% 0.00% -111.11% - Horiz. % -325.00% 0.00% 33.33% 172.22% 0.00% -11.11% 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 0.0625 - 0.0785 0.0594 0.0645 0.1174 0.1281 -12.96% YoY % 0.00% 0.00% 32.15% -7.91% -45.06% -8.35% - Horiz. % 48.79% 0.00% 61.28% 46.37% 50.35% 91.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,943,132 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.22 - 0.00 0.00 0.01 0.05 0.16 6.35% YoY % 0.00% 0.00% 0.00% 0.00% -80.00% -68.75% - Horiz. % 137.50% 0.00% 0.00% 0.00% 6.25% 31.25% 100.00%
EPS -0.35 0.00 0.02 0.08 0.00 0.00 0.03 - YoY % 0.00% 0.00% -75.00% 0.00% 0.00% 0.00% - Horiz. % -1,166.67% 0.00% 66.67% 266.67% 0.00% 0.00% 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 0.0185 - 0.0109 0.0078 0.0080 0.0131 0.0108 10.97% YoY % 0.00% 0.00% 39.74% -2.50% -38.93% 21.30% - Horiz. % 171.30% 0.00% 100.93% 72.22% 74.07% 121.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.0700 0.0900 0.0850 0.0750 0.0700 0.0600 0.0900 -
P/RPS 9.41 0.00 260.43 554.82 84.49 14.10 4.83 13.77% YoY % 0.00% 0.00% -53.06% 556.67% 499.22% 191.93% - Horiz. % 194.82% 0.00% 5,391.93% 11,486.96% 1,749.28% 291.93% 100.00%
P/EPS -5.98 0.00 70.83 12.10 2,133.41 -150.00 25.00 - YoY % 0.00% 0.00% 485.37% -99.43% 1,522.27% -700.00% - Horiz. % -23.92% 0.00% 283.32% 48.40% 8,533.64% -600.00% 100.00%
EY -16.71 0.00 1.41 8.27 0.05 -0.67 4.00 - YoY % 0.00% 0.00% -82.95% 16,440.00% 107.46% -116.75% - Horiz. % -417.75% 0.00% 35.25% 206.75% 1.25% -16.75% 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 1.12 0.00 1.08 1.26 1.09 0.51 0.70 9.52% YoY % 0.00% 0.00% -14.29% 15.60% 113.73% -27.14% - Horiz. % 160.00% 0.00% 154.29% 180.00% 155.71% 72.86% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 28/08/15 - 19/06/14 20/06/13 20/06/12 23/06/11 24/06/10 -
Price 0.0550 0.0000 0.0800 0.1150 0.0600 0.0500 0.0700 -
P/RPS 7.39 0.00 245.11 850.73 72.42 11.75 3.76 13.96% YoY % 0.00% 0.00% -71.19% 1,074.72% 516.34% 212.50% - Horiz. % 196.54% 0.00% 6,518.88% 22,625.80% 1,926.06% 312.50% 100.00%
P/EPS -4.70 0.00 66.67 18.55 1,828.64 -125.00 19.44 - YoY % 0.00% 0.00% 259.41% -98.99% 1,562.91% -743.00% - Horiz. % -24.18% 0.00% 342.95% 95.42% 9,406.58% -643.00% 100.00%
EY -21.27 0.00 1.50 5.39 0.05 -0.80 5.14 - YoY % 0.00% 0.00% -72.17% 10,680.00% 106.25% -115.56% - Horiz. % -413.81% 0.00% 29.18% 104.86% 0.97% -15.56% 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 0.88 0.00 1.02 1.94 0.93 0.43 0.55 9.52% YoY % 0.00% 0.00% -47.42% 108.60% 116.28% -21.82% - Horiz. % 160.00% 0.00% 185.45% 352.73% 169.09% 78.18% 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 - 1st QR 30 April 2013.pdf 
