[D&O] YoY Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 97,533 90,868 100,510 59,842 45,865 38,223 65,813 6.77% YoY % 7.33% -9.59% 67.96% 30.47% 19.99% -41.92% - Horiz. % 148.20% 138.07% 152.72% 90.93% 69.69% 58.08% 100.00%
PBT 3,806 2,706 979 -727 -1,644 747 4,357 -2.23% YoY % 40.65% 176.40% 234.66% 55.78% -320.08% -82.86% - Horiz. % 87.35% 62.11% 22.47% -16.69% -37.73% 17.14% 100.00%
Tax -294 -336 -785 -784 -450 -480 -267 1.62% YoY % 12.50% 57.20% -0.13% -74.22% 6.25% -79.78% - Horiz. % 110.11% 125.84% 294.01% 293.63% 168.54% 179.78% 100.00%
NP 3,512 2,370 194 -1,511 -2,094 267 4,090 -2.51% YoY % 48.19% 1,121.65% 112.84% 27.84% -884.27% -93.47% - Horiz. % 85.87% 57.95% 4.74% -36.94% -51.20% 6.53% 100.00%
NP to SH 1,677 496 -427 -2,069 -2,366 474 2,539 -6.67% YoY % 238.10% 216.16% 79.36% 12.55% -599.16% -81.33% - Horiz. % 66.05% 19.54% -16.82% -81.49% -93.19% 18.67% 100.00%
Tax Rate 7.72 % 12.42 % 80.18 % - % - % 64.26 % 6.13 % 3.91% YoY % -37.84% -84.51% 0.00% 0.00% 0.00% 948.29% - Horiz. % 125.94% 202.61% 1,307.99% 0.00% 0.00% 1,048.29% 100.00%
Total Cost 94,021 88,498 100,316 61,353 47,959 37,956 61,723 7.26% YoY % 6.24% -11.78% 63.51% 27.93% 26.35% -38.51% - Horiz. % 152.33% 143.38% 162.53% 99.40% 77.70% 61.49% 100.00%
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 192,238 -0.69% YoY % 30.24% 3.52% 2.06% 0.68% 1.66% -31.90% - Horiz. % 95.91% 73.64% 71.13% 69.70% 69.23% 68.10% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 192,238 -0.69% YoY % 30.24% 3.52% 2.06% 0.68% 1.66% -31.90% - Horiz. % 95.91% 73.64% 71.13% 69.70% 69.23% 68.10% 100.00%
NOSH 986,470 991,999 1,067,500 985,238 985,833 947,999 725,428 5.25% YoY % -0.56% -7.07% 8.35% -0.06% 3.99% 30.68% - Horiz. % 135.98% 136.75% 147.15% 135.81% 135.90% 130.68% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.60 % 2.61 % 0.19 % -2.52 % -4.57 % 0.70 % 6.21 % -8.68% YoY % 37.93% 1,273.68% 107.54% 44.86% -752.86% -88.73% - Horiz. % 57.97% 42.03% 3.06% -40.58% -73.59% 11.27% 100.00%
ROE 0.91 % 0.35 % -0.31 % -1.54 % -1.78 % 0.36 % 1.32 % -6.01% YoY % 160.00% 212.90% 79.87% 13.48% -594.44% -72.73% - Horiz. % 68.94% 26.52% -23.48% -116.67% -134.85% 27.27% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.89 9.16 9.42 6.07 4.65 4.03 9.07 1.45% YoY % 7.97% -2.76% 55.19% 30.54% 15.38% -55.57% - Horiz. % 109.04% 100.99% 103.86% 66.92% 51.27% 44.43% 100.00%
EPS 0.17 0.05 -0.04 -0.21 -0.24 0.05 0.35 -11.33% YoY % 240.00% 225.00% 80.95% 12.50% -580.00% -85.71% - Horiz. % 48.57% 14.29% -11.43% -60.00% -68.57% 14.29% 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 0.1869 0.1427 0.1281 0.1360 0.1350 0.1381 0.2650 -5.65% YoY % 30.97% 11.40% -5.81% 0.74% -2.24% -47.89% - Horiz. % 70.53% 53.85% 48.34% 51.32% 50.94% 52.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,749 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.66 8.07 8.93 5.32 4.07 3.40 5.85 6.75% YoY % 7.31% -9.63% 67.86% 30.71% 19.71% -41.88% - Horiz. % 148.03% 137.95% 152.65% 90.94% 69.57% 58.12% 100.00%
EPS 0.15 0.04 -0.04 -0.18 -0.21 0.04 0.23 -6.87% YoY % 275.00% 200.00% 77.78% 14.29% -625.00% -82.61% - Horiz. % 65.22% 17.39% -17.39% -78.26% -91.30% 17.39% 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 0.1638 0.1257 0.1215 0.1190 0.1182 0.1163 0.1708 -0.69% YoY % 30.31% 3.46% 2.10% 0.68% 1.63% -31.91% - Horiz. % 95.90% 73.59% 71.14% 69.67% 69.20% 68.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3200 0.2550 0.2600 0.1500 0.1700 0.1900 0.7700 -
P/RPS 3.24 2.78 2.76 2.47 3.65 4.71 8.49 -14.82% YoY % 16.55% 0.72% 11.74% -32.33% -22.51% -44.52% - Horiz. % 38.16% 32.74% 32.51% 29.09% 42.99% 55.48% 100.00%
P/EPS 188.24 510.00 -650.00 -71.43 -70.83 380.00 220.00 -2.56% YoY % -63.09% 178.46% -809.98% -0.85% -118.64% 72.73% - Horiz. % 85.56% 231.82% -295.45% -32.47% -32.20% 172.73% 100.00%
EY 0.53 0.20 -0.15 -1.40 -1.41 0.26 0.45 2.76% YoY % 165.00% 233.33% 89.29% 0.71% -642.31% -42.22% - Horiz. % 117.78% 44.44% -33.33% -311.11% -313.33% 57.78% 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 1.71 1.79 2.03 1.10 1.26 1.38 2.91 -8.47% YoY % -4.47% -11.82% 84.55% -12.70% -8.70% -52.58% - Horiz. % 58.76% 61.51% 69.76% 37.80% 43.30% 47.42% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 26/05/10 -
Price 0.3000 0.2800 0.3850 0.1800 0.1400 0.2100 0.6700 -
P/RPS 3.03 3.06 4.09 2.96 3.01 5.21 7.39 -13.80% YoY % -0.98% -25.18% 38.18% -1.66% -42.23% -29.50% - Horiz. % 41.00% 41.41% 55.35% 40.05% 40.73% 70.50% 100.00%
P/EPS 176.47 560.00 -962.50 -85.71 -58.33 420.00 191.43 -1.35% YoY % -68.49% 158.18% -1,022.97% -46.94% -113.89% 119.40% - Horiz. % 92.19% 292.54% -502.79% -44.77% -30.47% 219.40% 100.00%
EY 0.57 0.18 -0.10 -1.17 -1.71 0.24 0.52 1.54% YoY % 216.67% 280.00% 91.45% 31.58% -812.50% -53.85% - Horiz. % 109.62% 34.62% -19.23% -225.00% -328.85% 46.15% 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 1.61 1.96 3.01 1.32 1.04 1.52 2.53 -7.25% YoY % -17.86% -34.88% 128.03% 26.92% -31.58% -39.92% - Horiz. % 63.64% 77.47% 118.97% 52.17% 41.11% 60.08% 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
Notes_To_The_Interim_Financial_Q1_2013.pdf 
