[OCR] YoY Quarter Result on 2012-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 6,351 7,944 9,651 17,912 3,651 4,742 4,739 5.00% YoY % -20.05% -17.69% -46.12% 390.61% -23.01% 0.06% - Horiz. % 134.02% 167.63% 203.65% 377.97% 77.04% 100.06% 100.00%
PBT -4,955 -2,897 -1,065 -885 -1,633 -648 -1,211 26.46% YoY % -71.04% -172.02% -20.34% 45.81% -152.01% 46.49% - Horiz. % 409.17% 239.22% 87.94% 73.08% 134.85% 53.51% 100.00%
Tax 72 -114 -42 -98 0 0 106 -6.24% YoY % 163.16% -171.43% 57.14% 0.00% 0.00% 0.00% - Horiz. % 67.92% -107.55% -39.62% -92.45% 0.00% 0.00% 100.00%
NP -4,883 -3,011 -1,107 -983 -1,633 -648 -1,105 28.09% YoY % -62.17% -172.00% -12.61% 39.80% -152.01% 41.36% - Horiz. % 441.90% 272.49% 100.18% 88.96% 147.78% 58.64% 100.00%
NP to SH -4,882 -3,011 -1,107 -983 -1,633 -648 -1,105 28.08% YoY % -62.14% -172.00% -12.61% 39.80% -152.01% 41.36% - Horiz. % 441.81% 272.49% 100.18% 88.96% 147.78% 58.64% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,234 10,955 10,758 18,895 5,284 5,390 5,844 11.50% YoY % 2.55% 1.83% -43.06% 257.59% -1.97% -7.77% - Horiz. % 192.23% 187.46% 184.09% 323.32% 90.42% 92.23% 100.00%
Net Worth 49,024 38,643 41,886 44,681 11,134 13,207 14,430 22.60% YoY % 26.86% -7.74% -6.26% 301.31% -15.70% -8.48% - Horiz. % 339.72% 267.78% 290.25% 309.62% 77.15% 91.52% 100.00%
Dividend 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 49,024 38,643 41,886 44,681 11,134 13,207 14,430 22.60% YoY % 26.86% -7.74% -6.26% 301.31% -15.70% -8.48% - Horiz. % 339.72% 267.78% 290.25% 309.62% 77.15% 91.52% 100.00%
NOSH 204,267 161,016 149,594 148,939 41,237 41,273 41,231 30.55% YoY % 26.86% 7.63% 0.44% 261.18% -0.09% 0.10% - Horiz. % 495.42% 390.52% 362.82% 361.23% 100.01% 100.10% 100.00%
Ratio Analysis 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -76.89 % -37.90 % -11.47 % -5.49 % -44.73 % -13.67 % -23.32 % 21.99% YoY % -102.88% -230.43% -108.93% 87.73% -227.21% 41.38% - Horiz. % 329.72% 162.52% 49.19% 23.54% 191.81% 58.62% 100.00%
ROE -9.96 % -7.79 % -2.64 % -2.20 % -14.67 % -4.91 % -7.66 % 4.47% YoY % -27.86% -195.08% -20.00% 85.00% -198.78% 35.90% - Horiz. % 130.03% 101.70% 34.46% 28.72% 191.51% 64.10% 100.00%
Per Share 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 3.11 4.93 6.45 12.03 8.85 11.49 11.49 -19.56% YoY % -36.92% -23.57% -46.38% 35.93% -22.98% 0.00% - Horiz. % 27.07% 42.91% 56.14% 104.70% 77.02% 100.00% 100.00%
EPS -2.39 -1.87 -0.74 -0.66 -3.96 -1.57 -2.68 -1.89% YoY % -27.81% -152.70% -12.12% 83.33% -152.23% 41.42% - Horiz. % 89.18% 69.78% 27.61% 24.63% 147.76% 58.58% 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 0.2400 0.2400 0.2800 0.3000 0.2700 0.3200 0.3500 -6.09% YoY % 0.00% -14.29% -6.67% 11.11% -15.62% -8.57% - Horiz. % 68.57% 68.57% 80.00% 85.71% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 1.39 1.74 2.11 3.92 0.80 1.04 1.04 4.95% YoY % -20.11% -17.54% -46.17% 390.00% -23.08% 0.00% - Horiz. % 133.65% 167.31% 202.88% 376.92% 76.92% 100.00% 100.00%
EPS -1.07 -0.66 -0.24 -0.22 -0.36 -0.14 -0.24 28.28% YoY % -62.12% -175.00% -9.09% 38.89% -157.14% 41.67% - Horiz. % 445.83% 275.00% 100.00% 91.67% 150.00% 58.33% 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 0.1073 0.0846 0.0917 0.0978 0.0244 0.0289 0.0316 22.59% YoY % 26.83% -7.74% -6.24% 300.82% -15.57% -8.54% - Horiz. % 339.56% 267.72% 290.19% 309.49% 77.22% 91.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 0.3000 -
P/RPS 18.01 5.17 3.41 1.66 4.97 2.87 2.61 37.96% YoY % 248.36% 51.61% 105.42% -66.60% 73.17% 9.96% - Horiz. % 690.04% 198.08% 130.65% 63.60% 190.42% 109.96% 100.00%
P/EPS -23.43 -13.64 -29.73 -30.30 -11.11 -21.02 -11.19 13.10% YoY % -71.77% 54.12% 1.88% -172.73% 47.15% -87.85% - Horiz. % 209.38% 121.89% 265.68% 270.78% 99.29% 187.85% 100.00%
EY -4.27 -7.33 -3.36 -3.30 -9.00 -4.76 -8.93 -11.57% YoY % 41.75% -118.15% -1.82% 63.33% -89.08% 46.70% - Horiz. % 47.82% 82.08% 37.63% 36.95% 100.78% 53.30% 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 2.33 1.06 0.79 0.67 1.63 1.03 0.86 18.06% YoY % 119.81% 34.18% 17.91% -58.90% 58.25% 19.77% - Horiz. % 270.93% 123.26% 91.86% 77.91% 189.53% 119.77% 100.00%
Price Multiplier on Announcement Date 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 -
Price 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 0.2300 -
P/RPS 15.92 11.96 3.26 1.91 1.81 3.22 2.00 41.28% YoY % 33.11% 266.87% 70.68% 5.52% -43.79% 61.00% - Horiz. % 796.00% 598.00% 163.00% 95.50% 90.50% 161.00% 100.00%
P/EPS -20.71 -31.55 -28.38 -34.85 -4.04 -23.57 -8.58 15.81% YoY % 34.36% -11.17% 18.57% -762.62% 82.86% -174.71% - Horiz. % 241.38% 367.72% 330.77% 406.18% 47.09% 274.71% 100.00%
EY -4.83 -3.17 -3.52 -2.87 -24.75 -4.24 -11.65 -13.64% YoY % -52.37% 9.94% -22.65% 88.40% -483.73% 63.61% - Horiz. % 41.46% 27.21% 30.21% 24.64% 212.45% 36.39% 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 2.06 2.46 0.75 0.77 0.59 1.16 0.66 20.88% YoY % -16.26% 228.00% -2.60% 30.51% -49.14% 75.76% - Horiz. % 312.12% 372.73% 113.64% 116.67% 89.39% 175.76% 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 4th Quarter.pdf 
