[OCR] YoY Quarter Result on 2010-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 9,651 17,912 3,651 4,742 4,739 5,857 8,353 2.43% YoY % -46.12% 390.61% -23.01% 0.06% -19.09% -29.88% - Horiz. % 115.54% 214.44% 43.71% 56.77% 56.73% 70.12% 100.00%
PBT -1,065 -885 -1,633 -648 -1,211 -224 -3,355 -17.39% YoY % -20.34% 45.81% -152.01% 46.49% -440.62% 93.32% - Horiz. % 31.74% 26.38% 48.67% 19.31% 36.10% 6.68% 100.00%
Tax -42 -98 0 0 106 -206 132 - YoY % 57.14% 0.00% 0.00% 0.00% 151.46% -256.06% - Horiz. % -31.82% -74.24% 0.00% 0.00% 80.30% -156.06% 100.00%
NP -1,107 -983 -1,633 -648 -1,105 -430 -3,223 -16.30% YoY % -12.61% 39.80% -152.01% 41.36% -156.98% 86.66% - Horiz. % 34.35% 30.50% 50.67% 20.11% 34.28% 13.34% 100.00%
NP to SH -1,107 -983 -1,633 -648 -1,105 -430 -3,223 -16.30% YoY % -12.61% 39.80% -152.01% 41.36% -156.98% 86.66% - Horiz. % 34.35% 30.50% 50.67% 20.11% 34.28% 13.34% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,758 18,895 5,284 5,390 5,844 6,287 11,576 -1.21% YoY % -43.06% 257.59% -1.97% -7.77% -7.05% -45.69% - Horiz. % 92.93% 163.23% 45.65% 46.56% 50.48% 54.31% 100.00%
Net Worth 41,886 44,681 11,134 13,207 14,430 16,951 17,304 15.86% YoY % -6.26% 301.31% -15.70% -8.48% -14.87% -2.04% - Horiz. % 242.05% 258.21% 64.34% 76.32% 83.39% 97.96% 100.00%
Dividend 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 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 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 41,886 44,681 11,134 13,207 14,430 16,951 17,304 15.86% YoY % -6.26% 301.31% -15.70% -8.48% -14.87% -2.04% - Horiz. % 242.05% 258.21% 64.34% 76.32% 83.39% 97.96% 100.00%
NOSH 149,594 148,939 41,237 41,273 41,231 41,346 41,201 23.95% YoY % 0.44% 261.18% -0.09% 0.10% -0.28% 0.35% - Horiz. % 363.08% 361.49% 100.09% 100.17% 100.07% 100.35% 100.00%
Ratio Analysis 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -11.47 % -5.49 % -44.73 % -13.67 % -23.32 % -7.34 % -38.58 % -18.29% YoY % -108.93% 87.73% -227.21% 41.38% -217.71% 80.97% - Horiz. % 29.73% 14.23% 115.94% 35.43% 60.45% 19.03% 100.00%
ROE -2.64 % -2.20 % -14.67 % -4.91 % -7.66 % -2.54 % -18.62 % -27.77% YoY % -20.00% 85.00% -198.78% 35.90% -201.57% 86.36% - Horiz. % 14.18% 11.82% 78.79% 26.37% 41.14% 13.64% 100.00%
Per Share 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 6.45 12.03 8.85 11.49 11.49 14.17 20.27 -17.36% YoY % -46.38% 35.93% -22.98% 0.00% -18.91% -30.09% - Horiz. % 31.82% 59.35% 43.66% 56.68% 56.68% 69.91% 100.00%
EPS -0.74 -0.66 -3.96 -1.57 -2.68 -1.04 -8.00 -32.73% YoY % -12.12% 83.33% -152.23% 41.42% -157.69% 87.00% - Horiz. % 9.25% 8.25% 49.50% 19.62% 33.50% 13.00% 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 0.2800 0.3000 0.2700 0.3200 0.3500 0.4100 0.4200 -6.53% YoY % -6.67% 11.11% -15.62% -8.57% -14.63% -2.38% - Horiz. % 66.67% 71.43% 64.29% 76.19% 83.33% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 2.94 5.46 1.11 1.45 1.45 1.79 2.55 2.40% YoY % -46.15% 391.89% -23.45% 0.00% -18.99% -29.80% - Horiz. % 115.29% 214.12% 43.53% 56.86% 56.86% 70.20% 100.00%
EPS -0.34 -0.30 -0.50 -0.20 -0.34 -0.13 -0.98 -16.16% YoY % -13.33% 40.00% -150.00% 41.18% -161.54% 86.73% - Horiz. % 34.69% 30.61% 51.02% 20.41% 34.69% 13.27% 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 0.1277 0.1363 0.0340 0.0403 0.0440 0.0517 0.0528 15.84% YoY % -6.31% 300.88% -15.63% -8.41% -14.89% -2.08% - Horiz. % 241.86% 258.14% 64.39% 76.33% 83.33% 97.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.2200 0.2000 0.4400 0.3300 0.3000 0.3200 0.3500 -
P/RPS 3.41 1.66 4.97 2.87 2.61 2.26 1.73 11.96% YoY % 105.42% -66.60% 73.17% 9.96% 15.49% 30.64% - Horiz. % 197.11% 95.95% 287.28% 165.90% 150.87% 130.64% 100.00%
P/EPS -29.73 -30.30 -11.11 -21.02 -11.19 -30.77 -4.47 37.10% YoY % 1.88% -172.73% 47.15% -87.85% 63.63% -588.37% - Horiz. % 665.10% 677.85% 248.55% 470.25% 250.34% 688.37% 100.00%
EY -3.36 -3.30 -9.00 -4.76 -8.93 -3.25 -22.35 -27.06% YoY % -1.82% 63.33% -89.08% 46.70% -174.77% 85.46% - Horiz. % 15.03% 14.77% 40.27% 21.30% 39.96% 14.54% 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 0.79 0.67 1.63 1.03 0.86 0.78 0.83 -0.82% YoY % 17.91% -58.90% 58.25% 19.77% 10.26% -6.02% - Horiz. % 95.18% 80.72% 196.39% 124.10% 103.61% 93.98% 100.00%
Price Multiplier on Announcement Date 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 29/09/08 27/09/07 -
Price 0.2100 0.2300 0.1600 0.3700 0.2300 0.2800 0.5300 -
P/RPS 3.26 1.91 1.81 3.22 2.00 1.98 2.61 3.77% YoY % 70.68% 5.52% -43.79% 61.00% 1.01% -24.14% - Horiz. % 124.90% 73.18% 69.35% 123.37% 76.63% 75.86% 100.00%
P/EPS -28.38 -34.85 -4.04 -23.57 -8.58 -26.92 -6.78 26.92% YoY % 18.57% -762.62% 82.86% -174.71% 68.13% -297.05% - Horiz. % 418.58% 514.01% 59.59% 347.64% 126.55% 397.05% 100.00%
EY -3.52 -2.87 -24.75 -4.24 -11.65 -3.71 -14.76 -21.23% YoY % -22.65% 88.40% -483.73% 63.61% -214.02% 74.86% - Horiz. % 23.85% 19.44% 167.68% 28.73% 78.93% 25.14% 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 0.75 0.77 0.59 1.16 0.66 0.68 1.26 -8.28% YoY % -2.60% 30.51% -49.14% 75.76% -2.94% -46.03% - Horiz. % 59.52% 61.11% 46.83% 92.06% 52.38% 53.97% 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-4thQ2010.pdf 
