[OCR] YoY TTM Result on 2008-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
Revenue 21,721 21,160 20,305 22,837 27,404 27,210 28,044 -4.98% YoY % 2.65% 4.21% -11.09% -16.67% 0.71% -2.97% - Horiz. % 77.45% 75.45% 72.40% 81.43% 97.72% 97.03% 100.00%
PBT -2,249 -157 -2,760 -4,601 -3,686 -3,278 -16,742 -33.05% YoY % -1,332.48% 94.31% 40.01% -24.82% -12.45% 80.42% - Horiz. % 13.43% 0.94% 16.49% 27.48% 22.02% 19.58% 100.00%
Tax 0 0 106 2,938 132 132 194 - YoY % 0.00% 0.00% -96.39% 2,125.76% 0.00% -31.96% - Horiz. % 0.00% 0.00% 54.64% 1,514.43% 68.04% 68.04% 100.00%
NP -2,249 -157 -2,654 -1,663 -3,554 -3,146 -16,548 -32.90% YoY % -1,332.48% 94.08% -59.59% 53.21% -12.97% 80.99% - Horiz. % 13.59% 0.95% 16.04% 10.05% 21.48% 19.01% 100.00%
NP to SH -2,249 -157 -2,654 -1,663 -3,554 -3,146 -16,548 -32.90% YoY % -1,332.48% 94.08% -59.59% 53.21% -12.97% 80.99% - Horiz. % 13.59% 0.95% 16.04% 10.05% 21.48% 19.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 23,970 21,317 22,959 24,500 30,958 30,356 44,592 -11.67% YoY % 12.45% -7.15% -6.29% -20.86% 1.98% -31.93% - Horiz. % 53.75% 47.80% 51.49% 54.94% 69.43% 68.07% 100.00%
Net Worth 44,533 13,109 14,010 16,074 17,737 - 21,067 16.14% YoY % 239.70% -6.43% -12.84% -9.37% 0.00% 0.00% - Horiz. % 211.38% 62.23% 66.50% 76.30% 84.19% 0.00% 100.00%
Dividend 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 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 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
Net Worth 44,533 13,109 14,010 16,074 17,737 - 21,067 16.14% YoY % 239.70% -6.43% -12.84% -9.37% 0.00% 0.00% - Horiz. % 211.38% 62.23% 66.50% 76.30% 84.19% 0.00% 100.00%
NOSH 139,166 40,967 41,208 41,217 41,250 41,250 41,309 27.48% YoY % 239.70% -0.58% -0.02% -0.08% 0.00% -0.14% - Horiz. % 336.89% 99.17% 99.76% 99.78% 99.86% 99.86% 100.00%
Ratio Analysis 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
NP Margin -10.35 % -0.74 % -13.07 % -7.28 % -12.97 % -11.56 % -59.01 % -29.39% YoY % -1,298.65% 94.34% -79.53% 43.87% -12.20% 80.41% - Horiz. % 17.54% 1.25% 22.15% 12.34% 21.98% 19.59% 100.00%
ROE -5.05 % -1.20 % -18.94 % -10.35 % -20.04 % - % -78.55 % -42.22% YoY % -320.83% 93.66% -83.00% 48.35% 0.00% 0.00% - Horiz. % 6.43% 1.53% 24.11% 13.18% 25.51% 0.00% 100.00%
Per Share 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
RPS 15.61 51.65 49.27 55.41 66.43 65.96 67.89 -25.46% YoY % -69.78% 4.83% -11.08% -16.59% 0.71% -2.84% - Horiz. % 22.99% 76.08% 72.57% 81.62% 97.85% 97.16% 100.00%
EPS -1.62 -0.38 -6.44 -4.03 -8.62 -7.63 -40.06 -47.34% YoY % -326.32% 94.10% -59.80% 53.25% -12.98% 80.95% - Horiz. % 4.04% 0.95% 16.08% 10.06% 21.52% 19.05% 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 0.3200 0.3400 0.3900 0.4300 - 0.5100 -8.90% YoY % 0.00% -5.88% -12.82% -9.30% 0.00% 0.00% - Horiz. % 62.75% 62.75% 66.67% 76.47% 84.31% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
RPS 4.75 4.63 4.44 5.00 6.00 5.96 6.14 -5.00% YoY % 2.59% 4.28% -11.20% -16.67% 0.67% -2.93% - Horiz. % 77.36% 75.41% 72.31% 81.43% 97.72% 97.07% 100.00%
EPS -0.49 -0.03 -0.58 -0.36 -0.78 -0.69 -3.62 -32.95% YoY % -1,533.33% 94.83% -61.11% 53.85% -13.04% 80.94% - Horiz. % 13.54% 0.83% 16.02% 9.94% 21.55% 19.06% 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 0.0975 0.0287 0.0307 0.0352 0.0388 - 0.0461 16.15% YoY % 239.72% -6.51% -12.78% -9.28% 0.00% 0.00% - Horiz. % 211.50% 62.26% 66.59% 76.36% 84.16% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/12/07 31/10/06 -
Price 0.1700 0.3600 0.1900 0.2300 0.4900 0.4500 0.3900 -
P/RPS 1.09 0.70 0.39 0.42 0.74 0.68 0.57 13.84% YoY % 55.71% 79.49% -7.14% -43.24% 8.82% 19.30% - Horiz. % 191.23% 122.81% 68.42% 73.68% 129.82% 119.30% 100.00%
P/EPS -10.52 -93.94 -2.95 -5.70 -5.69 -5.90 -0.97 61.04% YoY % 88.80% -3,084.41% 48.25% -0.18% 3.56% -508.25% - Horiz. % 1,084.54% 9,684.54% 304.12% 587.63% 586.60% 608.25% 100.00%
EY -9.51 -1.06 -33.90 -17.54 -17.58 -16.95 -102.71 -37.85% YoY % -797.17% 96.87% -93.27% 0.23% -3.72% 83.50% - Horiz. % 9.26% 1.03% 33.01% 17.08% 17.12% 16.50% 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 0.53 1.13 0.56 0.59 1.14 0.00 0.76 -6.95% YoY % -53.10% 101.79% -5.08% -48.25% 0.00% 0.00% - Horiz. % 69.74% 148.68% 73.68% 77.63% 150.00% 0.00% 100.00%
Price Multiplier on Announcement Date 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 31/10/06 CAGR
Date 22/12/11 28/12/10 23/12/09 22/12/08 31/12/07 - 28/12/06 -
Price 0.1900 0.3500 0.2300 0.4000 0.4500 0.0000 0.3800 -
P/RPS 1.22 0.68 0.47 0.72 0.68 0.00 0.56 16.84% YoY % 79.41% 44.68% -34.72% 5.88% 0.00% 0.00% - Horiz. % 217.86% 121.43% 83.93% 128.57% 121.43% 0.00% 100.00%
P/EPS -11.76 -91.33 -3.57 -9.91 -5.22 0.00 -0.95 65.35% YoY % 87.12% -2,458.26% 63.98% -89.85% 0.00% 0.00% - Horiz. % 1,237.89% 9,613.68% 375.79% 1,043.16% 549.47% -0.00% 100.00%
EY -8.51 -1.09 -28.00 -10.09 -19.15 0.00 -105.42 -39.53% YoY % -680.73% 96.11% -177.50% 47.31% 0.00% 0.00% - Horiz. % 8.07% 1.03% 26.56% 9.57% 18.17% -0.00% 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 0.59 1.09 0.68 1.03 1.05 0.00 0.75 -4.68% YoY % -45.87% 60.29% -33.98% -1.90% 0.00% 0.00% - Horiz. % 78.67% 145.33% 90.67% 137.33% 140.00% 0.00% 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.
Comment
TRB-1STQ092.pdf 
