[OCR] YoY TTM Result on 2007-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 19,045 21,887 24,319 28,157 29,575 30,117 27,034 -5.67% YoY % -12.98% -10.00% -13.63% -4.79% -1.80% 11.40% - Horiz. % 70.45% 80.96% 89.96% 104.15% 109.40% 111.40% 100.00%
PBT -1,536 -5,727 -773 -4,116 -16,075 -1,028 -4,171 -15.33% YoY % 73.18% -640.88% 81.22% 74.40% -1,463.72% 75.35% - Horiz. % 36.83% 137.31% 18.53% 98.68% 385.40% 24.65% 100.00%
Tax 0 3,250 -206 132 194 237 791 - YoY % 0.00% 1,677.67% -256.06% -31.96% -18.14% -70.04% - Horiz. % 0.00% 410.87% -26.04% 16.69% 24.53% 29.96% 100.00%
NP -1,536 -2,477 -979 -3,984 -15,881 -791 -3,380 -12.31% YoY % 37.99% -153.01% 75.43% 74.91% -1,907.71% 76.60% - Horiz. % 45.44% 73.28% 28.96% 117.87% 469.85% 23.40% 100.00%
NP to SH -1,536 -2,477 -979 -3,984 -15,881 -791 -3,380 -12.31% YoY % 37.99% -153.01% 75.43% 74.91% -1,907.71% 76.60% - Horiz. % 45.44% 73.28% 28.96% 117.87% 469.85% 23.40% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 20,581 24,364 25,298 32,141 45,456 30,908 30,414 -6.30% YoY % -15.53% -3.69% -21.29% -29.29% 47.07% 1.62% - Horiz. % 67.67% 80.11% 83.18% 105.68% 149.46% 101.62% 100.00%
Net Worth 13,207 14,430 16,951 17,304 22,243 37,322 32,971 -14.14% YoY % -8.48% -14.87% -2.04% -22.20% -40.40% 13.20% - Horiz. % 40.06% 43.77% 51.41% 52.48% 67.46% 113.20% 100.00%
Dividend 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 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 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 13,207 14,430 16,951 17,304 22,243 37,322 32,971 -14.14% YoY % -8.48% -14.87% -2.04% -22.20% -40.40% 13.20% - Horiz. % 40.06% 43.77% 51.41% 52.48% 67.46% 113.20% 100.00%
NOSH 41,273 41,231 41,346 41,201 41,191 41,935 36,232 2.19% YoY % 0.10% -0.28% 0.35% 0.02% -1.77% 15.74% - Horiz. % 113.91% 113.80% 114.11% 113.71% 113.69% 115.74% 100.00%
Ratio Analysis 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -8.07 % -11.32 % -4.03 % -14.15 % -53.70 % -2.63 % -12.50 % -7.03% YoY % 28.71% -180.89% 71.52% 73.65% -1,941.82% 78.96% - Horiz. % 64.56% 90.56% 32.24% 113.20% 429.60% 21.04% 100.00%
ROE -11.63 % -17.16 % -5.78 % -23.02 % -71.40 % -2.12 % -10.25 % 2.13% YoY % 32.23% -196.89% 74.89% 67.76% -3,267.92% 79.32% - Horiz. % 113.46% 167.41% 56.39% 224.59% 696.59% 20.68% 100.00%
Per Share 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 46.14 53.08 58.82 68.34 71.80 71.82 74.61 -7.69% YoY % -13.07% -9.76% -13.93% -4.82% -0.03% -3.74% - Horiz. % 61.84% 71.14% 78.84% 91.60% 96.23% 96.26% 100.00%
EPS -3.72 -6.01 -2.37 -9.67 -38.55 -1.89 -9.33 -14.20% YoY % 38.10% -153.59% 75.49% 74.92% -1,939.68% 79.74% - Horiz. % 39.87% 64.42% 25.40% 103.64% 413.18% 20.26% 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 0.3200 0.3500 0.4100 0.4200 0.5400 0.8900 0.9100 -15.98% YoY % -8.57% -14.63% -2.38% -22.22% -39.33% -2.20% - Horiz. % 35.16% 38.46% 45.05% 46.15% 59.34% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 4.17 4.79 5.32 6.16 6.47 6.59 5.92 -5.67% YoY % -12.94% -9.96% -13.64% -4.79% -1.82% 11.32% - Horiz. % 70.44% 80.91% 89.86% 104.05% 109.29% 111.32% 100.00%
EPS -0.34 -0.54 -0.21 -0.87 -3.48 -0.17 -0.74 -12.15% YoY % 37.04% -157.14% 75.86% 75.00% -1,947.06% 77.03% - Horiz. % 45.95% 72.97% 28.38% 117.57% 470.27% 22.97% 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 0.0289 0.0316 0.0371 0.0379 0.0487 0.0817 0.0722 -14.15% YoY % -8.54% -14.82% -2.11% -22.18% -40.39% 13.16% - Horiz. % 40.03% 43.77% 51.39% 52.49% 67.45% 113.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.3300 0.3000 0.3200 0.3500 0.5800 0.6500 0.9800 -
P/RPS 0.72 0.57 0.54 0.51 0.81 0.91 1.31 -9.49% YoY % 26.32% 5.56% 5.88% -37.04% -10.99% -30.53% - Horiz. % 54.96% 43.51% 41.22% 38.93% 61.83% 69.47% 100.00%
P/EPS -8.87 -4.99 -13.51 -3.62 -1.50 -34.46 -10.51 -2.79% YoY % -77.76% 63.06% -273.20% -141.33% 95.65% -227.88% - Horiz. % 84.40% 47.48% 128.54% 34.44% 14.27% 327.88% 100.00%
EY -11.28 -20.03 -7.40 -27.63 -66.47 -2.90 -9.52 2.87% YoY % 43.68% -170.68% 73.22% 58.43% -2,192.07% 69.54% - Horiz. % 118.49% 210.40% 77.73% 290.23% 698.21% 30.46% 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 1.03 0.86 0.78 0.83 1.07 0.73 1.08 -0.79% YoY % 19.77% 10.26% -6.02% -22.43% 46.58% -32.41% - Horiz. % 95.37% 79.63% 72.22% 76.85% 99.07% 67.59% 100.00%
Price Multiplier on Announcement Date 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/09/10 30/09/09 - 27/09/07 26/09/06 27/09/05 28/09/04 -
Price 0.3700 0.2300 0.0000 0.5300 0.3700 0.5400 0.8900 -
P/RPS 0.80 0.43 0.00 0.78 0.52 0.75 1.19 -6.40% YoY % 86.05% 0.00% 0.00% 50.00% -30.67% -36.97% - Horiz. % 67.23% 36.13% 0.00% 65.55% 43.70% 63.03% 100.00%
P/EPS -9.94 -3.83 0.00 -5.48 -0.96 -28.63 -9.54 0.69% YoY % -159.53% 0.00% 0.00% -470.83% 96.65% -200.10% - Horiz. % 104.19% 40.15% -0.00% 57.44% 10.06% 300.10% 100.00%
EY -10.06 -26.12 0.00 -18.24 -104.20 -3.49 -10.48 -0.68% YoY % 61.49% 0.00% 0.00% 82.50% -2,885.67% 66.70% - Horiz. % 95.99% 249.24% -0.00% 174.05% 994.27% 33.30% 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 1.16 0.66 0.00 1.26 0.69 0.61 0.98 2.85% YoY % 75.76% 0.00% 0.00% 82.61% 13.11% -37.76% - Horiz. % 118.37% 67.35% 0.00% 128.57% 70.41% 62.24% 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-4THQ07.doc 
