[OCR] YoY Quarter Result on 2015-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 21,362 28,772 9,525 7,611 9,265 16,263 7,617 18.73% YoY % -25.75% 202.07% 25.15% -17.85% -43.03% 113.51% - Horiz. % 280.45% 377.73% 125.05% 99.92% 121.64% 213.51% 100.00%
PBT 1,524 2,020 171 -736 -1,092 -2,144 -1,402 - YoY % -24.55% 1,081.29% 123.23% 32.60% 49.07% -52.92% - Horiz. % -108.70% -144.08% -12.20% 52.50% 77.89% 152.92% 100.00%
Tax -603 -1,017 -31 -51 -33 -21 0 - YoY % 40.71% -3,180.65% 39.22% -54.55% -57.14% 0.00% - Horiz. % 2,871.43% 4,842.86% 147.62% 242.86% 157.14% 100.00% -
NP 921 1,003 140 -787 -1,125 -2,165 -1,402 - YoY % -8.18% 616.43% 117.79% 30.04% 48.04% -54.42% - Horiz. % -65.69% -71.54% -9.99% 56.13% 80.24% 154.42% 100.00%
NP to SH -745 990 169 -787 -1,125 -2,165 -1,402 -9.99% YoY % -175.25% 485.80% 121.47% 30.04% 48.04% -54.42% - Horiz. % 53.14% -70.61% -12.05% 56.13% 80.24% 154.42% 100.00%
Tax Rate 39.57 % 50.35 % 18.13 % - % - % - % - % - YoY % -21.41% 177.72% 0.00% 0.00% 0.00% 0.00% - Horiz. % 218.26% 277.72% 100.00% - - - -
Total Cost 20,441 27,769 9,385 8,398 10,390 18,428 9,019 14.60% YoY % -26.39% 195.89% 11.75% -19.17% -43.62% 104.32% - Horiz. % 226.64% 307.89% 104.06% 93.11% 115.20% 204.32% 100.00%
Net Worth 95,102 90,579 46,475 51,826 43,392 44,486 42,196 14.49% YoY % 4.99% 94.90% -10.33% 19.44% -2.46% 5.43% - Horiz. % 225.38% 214.66% 110.14% 122.82% 102.84% 105.43% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 95,102 90,579 46,475 51,826 43,392 44,486 42,196 14.49% YoY % 4.99% 94.90% -10.33% 19.44% -2.46% 5.43% - Horiz. % 225.38% 214.66% 110.14% 122.82% 102.84% 105.43% 100.00%
NOSH 279,712 238,366 211,250 191,951 160,714 148,287 136,116 12.74% YoY % 17.35% 12.84% 10.05% 19.44% 8.38% 8.94% - Horiz. % 205.49% 175.12% 155.20% 141.02% 118.07% 108.94% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.31 % 3.49 % 1.47 % -10.34 % -12.14 % -13.31 % -18.41 % - YoY % 23.50% 137.41% 114.22% 14.83% 8.79% 27.70% - Horiz. % -23.41% -18.96% -7.98% 56.17% 65.94% 72.30% 100.00%
ROE -0.78 % 1.09 % 0.36 % -1.52 % -2.59 % -4.87 % -3.32 % -21.43% YoY % -171.56% 202.78% 123.68% 41.31% 46.82% -46.69% - Horiz. % 23.49% -32.83% -10.84% 45.78% 78.01% 146.69% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 7.64 12.07 4.51 3.97 5.76 10.97 5.60 5.31% YoY % -36.70% 167.63% 13.60% -31.08% -47.49% 95.89% - Horiz. % 136.43% 215.54% 80.54% 70.89% 102.86% 195.89% 100.00%
EPS -0.27 0.42 0.08 -0.41 -0.70 -1.46 -1.03 -19.98% YoY % -164.29% 425.00% 119.51% 41.43% 52.05% -41.75% - Horiz. % 26.21% -40.78% -7.77% 39.81% 67.96% 141.75% 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 0.3400 0.3800 0.2200 0.2700 0.2700 0.3000 0.3100 1.55% YoY % -10.53% 72.73% -18.52% 0.00% -10.00% -3.23% - Horiz. % 109.68% 122.58% 70.97% 87.10% 87.10% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 6.64 8.94 2.96 2.36 2.88 5.05 2.37 18.71% YoY % -25.73% 202.03% 25.42% -18.06% -42.97% 113.08% - Horiz. % 280.17% 377.22% 124.89% 99.58% 121.52% 213.08% 100.00%
EPS -0.23 0.31 0.05 -0.24 -0.35 -0.67 -0.44 -10.24% YoY % -174.19% 520.00% 120.83% 31.43% 47.76% -52.27% - Horiz. % 52.27% -70.45% -11.36% 54.55% 79.55% 152.27% 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 0.2954 0.2814 0.1444 0.1610 0.1348 0.1382 0.1311 14.48% YoY % 4.98% 94.88% -10.31% 19.44% -2.46% 5.42% - Horiz. % 225.32% 214.65% 110.14% 122.81% 102.82% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5250 0.4950 0.4750 0.6000 0.2550 0.2050 0.2400 -
P/RPS 6.87 4.10 10.53 15.13 4.42 1.87 4.29 8.16% YoY % 67.56% -61.06% -30.40% 242.31% 136.36% -56.41% - Horiz. % 160.14% 95.57% 245.45% 352.68% 103.03% 43.59% 100.00%
P/EPS -197.11 119.18 593.75 -146.34 -36.43 -14.04 -23.30 42.70% YoY % -265.39% -79.93% 505.73% -301.70% -159.47% 39.74% - Horiz. % 845.97% -511.50% -2,548.28% 628.07% 156.35% 60.26% 100.00%
EY -0.51 0.84 0.17 -0.68 -2.75 -7.12 -4.29 -29.86% YoY % -160.71% 394.12% 125.00% 75.27% 61.38% -65.97% - Horiz. % 11.89% -19.58% -3.96% 15.85% 64.10% 165.97% 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 1.54 1.30 2.16 2.22 0.94 0.68 0.77 12.23% YoY % 18.46% -39.81% -2.70% 136.17% 38.24% -11.69% - Horiz. % 200.00% 168.83% 280.52% 288.31% 122.08% 88.31% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 -
Price 0.5000 0.6500 0.5000 0.4850 0.2300 0.1800 0.2100 -
P/RPS 6.55 5.39 11.09 12.23 3.99 1.64 3.75 9.73% YoY % 21.52% -51.40% -9.32% 206.52% 143.29% -56.27% - Horiz. % 174.67% 143.73% 295.73% 326.13% 106.40% 43.73% 100.00%
P/EPS -187.73 156.50 625.00 -118.29 -32.86 -12.33 -20.39 44.72% YoY % -219.96% -74.96% 628.36% -259.98% -166.50% 39.53% - Horiz. % 920.70% -767.53% -3,065.23% 580.14% 161.16% 60.47% 100.00%
EY -0.53 0.64 0.16 -0.85 -3.04 -8.11 -4.90 -30.95% YoY % -182.81% 300.00% 118.82% 72.04% 62.52% -65.51% - Horiz. % 10.82% -13.06% -3.27% 17.35% 62.04% 165.51% 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 1.47 1.71 2.27 1.80 0.85 0.60 0.68 13.70% YoY % -14.04% -24.67% 26.11% 111.76% 41.67% -11.76% - Horiz. % 216.18% 251.47% 333.82% 264.71% 125.00% 88.24% 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 - 2nd Quarter 2015.pdf 
