Highlights

[N2N] YoY TTM Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,459 34,429 30,239 24,954 19,143 13,292 14,956 16.53%
  YoY % 8.80% 13.86% 21.18% 30.36% 44.02% -11.13% -
  Horiz. % 250.46% 230.20% 202.19% 166.85% 128.00% 88.87% 100.00%
PBT 9,022 7,155 4,684 2,064 -1,573 -17,650 -15,397 -
  YoY % 26.09% 52.75% 126.94% 231.21% 91.09% -14.63% -
  Horiz. % -58.60% -46.47% -30.42% -13.41% 10.22% 114.63% 100.00%
Tax -13 -188 -220 -132 -209 -42 3 -
  YoY % 93.09% 14.55% -66.67% 36.84% -397.62% -1,500.00% -
  Horiz. % -433.33% -6,266.67% -7,333.33% -4,400.00% -6,966.67% -1,400.00% 100.00%
NP 9,009 6,967 4,464 1,932 -1,782 -17,692 -15,394 -
  YoY % 29.31% 56.07% 131.06% 208.42% 89.93% -14.93% -
  Horiz. % -58.52% -45.26% -29.00% -12.55% 11.58% 114.93% 100.00%
NP to SH 9,012 6,967 4,464 1,932 -1,782 -17,692 -15,394 -
  YoY % 29.35% 56.07% 131.06% 208.42% 89.93% -14.93% -
  Horiz. % -58.54% -45.26% -29.00% -12.55% 11.58% 114.93% 100.00%
Tax Rate 0.14 % 2.63 % 4.70 % 6.40 % - % - % - % -
  YoY % -94.68% -44.04% -26.56% 0.00% 0.00% 0.00% -
  Horiz. % 2.19% 41.09% 73.44% 100.00% - - -
Total Cost 28,450 27,462 25,775 23,022 20,925 30,984 30,350 -1.07%
  YoY % 3.60% 6.55% 11.96% 10.02% -32.47% 2.09% -
  Horiz. % 93.74% 90.48% 84.93% 75.86% 68.95% 102.09% 100.00%
Net Worth 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.89%
  YoY % 3.49% 237.10% 15.29% 8.12% -6.75% -30.34% -
  Horiz. % 282.50% 272.98% 80.98% 70.24% 64.96% 69.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 7,109 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 102.04 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.89%
  YoY % 3.49% 237.10% 15.29% 8.12% -6.75% -30.34% -
  Horiz. % 282.50% 272.98% 80.98% 70.24% 64.96% 69.66% 100.00%
NOSH 441,333 349,636 299,666 305,714 294,499 298,486 297,951 6.76%
  YoY % 26.23% 16.68% -1.98% 3.81% -1.34% 0.18% -
  Horiz. % 148.12% 117.35% 100.58% 102.61% 98.84% 100.18% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.05 % 20.24 % 14.76 % 7.74 % -9.31 % -133.10 % -102.93 % -
  YoY % 18.82% 37.13% 90.70% 183.14% 93.01% -29.31% -
  Horiz. % -23.37% -19.66% -14.34% -7.52% 9.04% 129.31% 100.00%
ROE 5.52 % 4.42 % 9.54 % 4.76 % -4.75 % -43.94 % -26.63 % -
  YoY % 24.89% -53.67% 100.42% 200.21% 89.19% -65.00% -
  Horiz. % -20.73% -16.60% -35.82% -17.87% 17.84% 165.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.49 9.85 10.09 8.16 6.50 4.45 5.02 9.15%
  YoY % -13.81% -2.38% 23.65% 25.54% 46.07% -11.35% -
  Horiz. % 169.12% 196.22% 201.00% 162.55% 129.48% 88.65% 100.00%
EPS 2.04 1.99 1.49 0.63 -0.61 -5.93 -5.17 -
  YoY % 2.51% 33.56% 136.51% 203.28% 89.71% -14.70% -
  Horiz. % -39.46% -38.49% -28.82% -12.19% 11.80% 114.70% 100.00%
DPS 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3700 0.4513 0.1562 0.1328 0.1275 0.1349 0.1940 11.36%
  YoY % -18.01% 188.92% 17.62% 4.16% -5.49% -30.46% -
  Horiz. % 190.72% 232.63% 80.52% 68.45% 65.72% 69.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.27 5.76 5.06 4.17 3.20 2.22 2.50 16.55%
  YoY % 8.85% 13.83% 21.34% 30.31% 44.14% -11.20% -
  Horiz. % 250.80% 230.40% 202.40% 166.80% 128.00% 88.80% 100.00%
EPS 1.51 1.17 0.75 0.32 -0.30 -2.96 -2.57 -
  YoY % 29.06% 56.00% 134.38% 206.67% 89.86% -15.18% -
  Horiz. % -58.75% -45.53% -29.18% -12.45% 11.67% 115.18% 100.00%
DPS 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2731 0.2639 0.0783 0.0679 0.0628 0.0673 0.0967 18.88%
  YoY % 3.49% 237.04% 15.32% 8.12% -6.69% -30.40% -
  Horiz. % 282.42% 272.91% 80.97% 70.22% 64.94% 69.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 0.8800 0.4500 0.5000 0.2700 0.2900 0.2500 -
P/RPS 8.13 8.94 4.46 6.13 4.15 6.51 4.98 8.51%
  YoY % -9.06% 100.45% -27.24% 47.71% -36.25% 30.72% -
  Horiz. % 163.25% 179.52% 89.56% 123.09% 83.33% 130.72% 100.00%
P/EPS 33.79 44.16 30.21 79.12 -44.62 -4.89 -4.84 -
  YoY % -23.48% 46.18% -61.82% 277.32% -812.47% -1.03% -
  Horiz. % -698.14% -912.40% -624.17% -1,634.71% 921.90% 101.03% 100.00%
EY 2.96 2.26 3.31 1.26 -2.24 -20.44 -20.67 -
  YoY % 30.97% -31.72% 162.70% 156.25% 89.04% 1.11% -
  Horiz. % -14.32% -10.93% -16.01% -6.10% 10.84% 98.89% 100.00%
DY 0.00 2.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.86 1.95 2.88 3.77 2.12 2.15 1.29 6.29%
  YoY % -4.62% -32.29% -23.61% 77.83% -1.40% 66.67% -
  Horiz. % 144.19% 151.16% 223.26% 292.25% 164.34% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 -
Price 0.9650 0.8500 0.4900 0.4900 0.2300 0.2800 0.3100 -
P/RPS 11.37 8.63 4.86 6.00 3.54 6.29 6.18 10.69%
  YoY % 31.75% 77.57% -19.00% 69.49% -43.72% 1.78% -
  Horiz. % 183.98% 139.64% 78.64% 97.09% 57.28% 101.78% 100.00%
P/EPS 47.26 42.66 32.89 77.54 -38.01 -4.72 -6.00 -
  YoY % 10.78% 29.71% -57.58% 304.00% -705.30% 21.33% -
  Horiz. % -787.67% -711.00% -548.17% -1,292.33% 633.50% 78.67% 100.00%
EY 2.12 2.34 3.04 1.29 -2.63 -21.17 -16.67 -
  YoY % -9.40% -23.03% 135.66% 149.05% 87.58% -26.99% -
  Horiz. % -12.72% -14.04% -18.24% -7.74% 15.78% 126.99% 100.00%
DY 0.00 2.39 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.61 1.88 3.14 3.69 1.80 2.08 1.60 8.49%
  YoY % 38.83% -40.13% -14.91% 105.00% -13.46% 30.00% -
  Horiz. % 163.12% 117.50% 196.25% 230.63% 112.50% 130.00% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers