[FINTEC] YoY TTM Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
Revenue 5,756 4,551 21,713 3,169 3,781 2,062 4,426 5.21% YoY % 26.48% -79.04% 585.17% -16.19% 83.37% -53.41% - Horiz. % 130.05% 102.82% 490.58% 71.60% 85.43% 46.59% 100.00%
PBT 48,884 -26,247 -15,318 -1,178 -2,555 -2,011 -18,857 - YoY % 286.25% -71.35% -1,200.34% 53.89% -27.05% 89.34% - Horiz. % -259.24% 139.19% 81.23% 6.25% 13.55% 10.66% 100.00%
Tax 0 0 0 -1 -1 -86 -92 - YoY % 0.00% 0.00% 0.00% 0.00% 98.84% 6.52% - Horiz. % -0.00% -0.00% -0.00% 1.09% 1.09% 93.48% 100.00%
NP 48,884 -26,247 -15,318 -1,179 -2,556 -2,097 -18,949 - YoY % 286.25% -71.35% -1,199.24% 53.87% -21.89% 88.93% - Horiz. % -257.98% 138.51% 80.84% 6.22% 13.49% 11.07% 100.00%
NP to SH 48,917 -24,933 -14,740 -1,150 -2,497 -2,065 -19,807 - YoY % 296.19% -69.15% -1,181.74% 53.94% -20.92% 89.57% - Horiz. % -246.97% 125.88% 74.42% 5.81% 12.61% 10.43% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -43,128 30,798 37,031 4,348 6,337 4,159 23,375 - YoY % -240.04% -16.83% 751.68% -31.39% 52.37% -82.21% - Horiz. % -184.50% 131.76% 158.42% 18.60% 27.11% 17.79% 100.00%
Net Worth 93,826 34,305 54,391 - 31,988 22,849 0 - YoY % 173.50% -36.93% 0.00% 0.00% 40.00% 0.00% - Horiz. % 410.62% 150.13% 238.04% 0.00% 140.00% 100.00% -
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 93,826 34,305 54,391 - 31,988 22,849 0 - YoY % 173.50% -36.93% 0.00% 0.00% 40.00% 0.00% - Horiz. % 410.62% 150.13% 238.04% 0.00% 140.00% 100.00% -
NOSH 387,393 893,372 870,256 407,500 407,500 384,677 365,728 1.12% YoY % -56.64% 2.66% 113.56% 0.00% 5.93% 5.18% - Horiz. % 105.92% 244.27% 237.95% 111.42% 111.42% 105.18% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 849.27 % -576.73 % -70.55 % -37.20 % -67.60 % -101.70 % -428.13 % - YoY % 247.26% -717.48% -89.65% 44.97% 33.53% 76.25% - Horiz. % -198.37% 134.71% 16.48% 8.69% 15.79% 23.75% 100.00%
ROE 52.14 % -72.68 % -27.10 % - % -7.81 % -9.04 % - % - YoY % 171.74% -168.19% 0.00% 0.00% 13.61% 0.00% - Horiz. % -576.77% 803.98% 299.78% 0.00% 86.39% 100.00% -
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
RPS 1.49 0.51 2.50 0.78 0.93 0.54 1.21 4.11% YoY % 192.16% -79.60% 220.51% -16.13% 72.22% -55.37% - Horiz. % 123.14% 42.15% 206.61% 64.46% 76.86% 44.63% 100.00%
EPS 12.63 -2.79 -1.69 -0.28 -0.61 -0.54 -5.42 - YoY % 552.69% -65.09% -503.57% 54.10% -12.96% 90.04% - Horiz. % -233.03% 51.48% 31.18% 5.17% 11.25% 9.96% 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 0.2422 0.0384 0.0625 - 0.0785 0.0594 0.0000 - YoY % 530.73% -38.56% 0.00% 0.00% 32.15% 0.00% - Horiz. % 407.74% 64.65% 105.22% 0.00% 132.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,943,132 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.20 0.15 0.74 0.11 0.13 0.07 0.15 5.72% YoY % 33.33% -79.73% 572.73% -15.38% 85.71% -53.33% - Horiz. % 133.33% 100.00% 493.33% 73.33% 86.67% 46.67% 100.00%
EPS 1.66 -0.85 -0.50 -0.04 -0.08 -0.07 -0.67 - YoY % 295.29% -70.00% -1,150.00% 50.00% -14.29% 89.55% - Horiz. % -247.76% 126.87% 74.63% 5.97% 11.94% 10.45% 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 0.0319 0.0117 0.0185 - 0.0109 0.0078 0.0000 - YoY % 172.65% -36.76% 0.00% 0.00% 39.74% 0.00% - Horiz. % 408.97% 150.00% 237.18% 0.00% 139.74% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 -
Price 0.1600 0.0450 0.0700 0.0900 0.0850 0.0750 0.0700 -
P/RPS 10.77 8.83 2.81 11.57 9.16 13.99 5.78 12.79% YoY % 21.97% 214.23% -75.71% 26.31% -34.52% 142.04% - Horiz. % 186.33% 152.77% 48.62% 200.17% 158.48% 242.04% 100.00%
P/EPS 1.27 -1.61 -4.13 -31.89 -13.87 -13.97 -1.29 - YoY % 178.88% 61.02% 87.05% -129.92% 0.72% -982.95% - Horiz. % -98.45% 124.81% 320.16% 2,472.09% 1,075.19% 1,082.95% 100.00%
EY 78.92 -62.02 -24.20 -3.14 -7.21 -7.16 -77.37 - YoY % 227.25% -156.28% -670.70% 56.45% -0.70% 90.75% - Horiz. % -102.00% 80.16% 31.28% 4.06% 9.32% 9.25% 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 0.66 1.17 1.12 0.00 1.08 1.26 0.00 - YoY % -43.59% 4.46% 0.00% 0.00% -14.29% 0.00% - Horiz. % 52.38% 92.86% 88.89% 0.00% 85.71% 100.00% -
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/04/14 30/04/13 30/04/12 CAGR
Date 15/11/17 26/08/16 - - 19/06/14 20/06/13 20/06/12 -
Price 0.2050 0.0450 0.0000 0.0000 0.0800 0.1150 0.0600 -
P/RPS 13.80 8.83 0.00 0.00 8.62 21.45 4.96 21.89% YoY % 56.29% 0.00% 0.00% 0.00% -59.81% 332.46% - Horiz. % 278.23% 178.02% 0.00% 0.00% 173.79% 432.46% 100.00%
P/EPS 1.62 -1.61 0.00 0.00 -13.06 -21.42 -1.11 - YoY % 200.62% 0.00% 0.00% 0.00% 39.03% -1,829.73% - Horiz. % -145.95% 145.05% -0.00% -0.00% 1,176.58% 1,929.73% 100.00%
EY 61.60 -62.02 0.00 0.00 -7.66 -4.67 -90.26 - YoY % 199.32% 0.00% 0.00% 0.00% -64.03% 94.83% - Horiz. % -68.25% 68.71% -0.00% -0.00% 8.49% 5.17% 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 0.85 1.17 0.00 0.00 1.02 1.94 0.00 - YoY % -27.35% 0.00% 0.00% 0.00% -47.42% 0.00% - Horiz. % 43.81% 60.31% 0.00% 0.00% 52.58% 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
ABT - 1Q2016 Financial Report.pdf 
