[TIGER] YoY TTM Result on 2006-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 14,388 28,564 66,838 60,973 60,438 69,672 66,498 -22.50% YoY % -49.63% -57.26% 9.62% 0.89% -13.25% 4.77% - Horiz. % 21.64% 42.95% 100.51% 91.69% 90.89% 104.77% 100.00%
PBT -6,274 -3,306 3,320 -502 -155 -18,737 -8,843 -5.55% YoY % -89.78% -199.58% 761.35% -223.87% 99.17% -111.89% - Horiz. % 70.95% 37.39% -37.54% 5.68% 1.75% 211.89% 100.00%
Tax -106 -527 -752 -176 -4,075 2,414 1,795 - YoY % 79.89% 29.92% -327.27% 95.68% -268.81% 34.48% - Horiz. % -5.91% -29.36% -41.89% -9.81% -227.02% 134.48% 100.00%
NP -6,380 -3,833 2,568 -678 -4,230 -16,323 -7,048 -1.64% YoY % -66.45% -249.26% 478.76% 83.97% 74.09% -131.60% - Horiz. % 90.52% 54.38% -36.44% 9.62% 60.02% 231.60% 100.00%
NP to SH -6,491 -3,524 2,463 -678 -4,230 -16,323 -7,048 -1.36% YoY % -84.19% -243.08% 463.27% 83.97% 74.09% -131.60% - Horiz. % 92.10% 50.00% -34.95% 9.62% 60.02% 231.60% 100.00%
Tax Rate - % - % 22.65 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 20,768 32,397 64,270 61,651 64,668 85,995 73,546 -18.99% YoY % -35.90% -49.59% 4.25% -4.67% -24.80% 16.93% - Horiz. % 28.24% 44.05% 87.39% 83.83% 87.93% 116.93% 100.00%
Net Worth 26,403 58,788 37,280 35,195 35,364 39,883 50,755 -10.31% YoY % -55.09% 57.69% 5.92% -0.48% -11.33% -21.42% - Horiz. % 52.02% 115.83% 73.45% 69.34% 69.68% 78.58% 100.00%
Dividend 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 26,403 58,788 37,280 35,195 35,364 39,883 50,755 -10.31% YoY % -55.09% 57.69% 5.92% -0.48% -11.33% -21.42% - Horiz. % 52.02% 115.83% 73.45% 69.34% 69.68% 78.58% 100.00%
NOSH 44,005 77,352 41,968 43,764 44,024 42,724 39,990 1.61% YoY % -43.11% 84.31% -4.10% -0.59% 3.04% 6.84% - Horiz. % 110.04% 193.43% 104.95% 109.44% 110.09% 106.84% 100.00%
Ratio Analysis 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -44.34 % -13.42 % 3.84 % -1.11 % -7.00 % -23.43 % -10.60 % 26.91% YoY % -230.40% -449.48% 445.95% 84.14% 70.12% -121.04% - Horiz. % 418.30% 126.60% -36.23% 10.47% 66.04% 221.04% 100.00%
ROE -24.58 % -5.99 % 6.61 % -1.93 % -11.96 % -40.93 % -13.89 % 9.97% YoY % -310.35% -190.62% 442.49% 83.86% 70.78% -194.67% - Horiz. % 176.96% 43.12% -47.59% 13.89% 86.11% 294.67% 100.00%
Per Share 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 32.70 36.93 159.26 139.32 137.28 163.07 166.29 -23.72% YoY % -11.45% -76.81% 14.31% 1.49% -15.82% -1.94% - Horiz. % 19.66% 22.21% 95.77% 83.78% 82.55% 98.06% 100.00%
EPS -14.75 -4.56 5.87 -1.55 -9.61 -38.21 -17.62 -2.92% YoY % -223.46% -177.68% 478.71% 83.87% 74.85% -116.86% - Horiz. % 83.71% 25.88% -33.31% 8.80% 54.54% 216.86% 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 0.6000 0.7600 0.8883 0.8042 0.8033 0.9335 1.2692 -11.73% YoY % -21.05% -14.44% 10.46% 0.11% -13.95% -26.45% - Horiz. % 47.27% 59.88% 69.99% 63.36% 63.29% 73.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.98 1.94 4.55 4.15 4.12 4.74 4.53 -22.50% YoY % -49.48% -57.36% 9.64% 0.73% -13.08% 4.64% - Horiz. % 21.63% 42.83% 100.44% 91.61% 90.95% 104.64% 100.00%
EPS -0.44 -0.24 0.17 -0.05 -0.29 -1.11 -0.48 -1.44% YoY % -83.33% -241.18% 440.00% 82.76% 73.87% -131.25% - Horiz. % 91.67% 50.00% -35.42% 10.42% 60.42% 231.25% 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 0.0180 0.0400 0.0254 0.0240 0.0241 0.0272 0.0346 -10.31% YoY % -55.00% 57.48% 5.83% -0.41% -11.40% -21.39% - Horiz. % 52.02% 115.61% 73.41% 69.36% 69.65% 78.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.2200 0.3300 0.7900 0.5000 0.3800 0.6100 0.8800 -
P/RPS 0.67 0.89 0.50 0.36 0.28 0.37 0.53 3.98% YoY % -24.72% 78.00% 38.89% 28.57% -24.32% -30.19% - Horiz. % 126.42% 167.92% 94.34% 67.92% 52.83% 69.81% 100.00%
P/EPS -1.49 -7.24 13.46 -32.27 -3.95 -1.60 -4.99 -18.23% YoY % 79.42% -153.79% 141.71% -716.96% -146.87% 67.94% - Horiz. % 29.86% 145.09% -269.74% 646.69% 79.16% 32.06% 100.00%
EY -67.05 -13.81 7.43 -3.10 -25.29 -62.63 -20.03 22.28% YoY % -385.52% -285.87% 339.68% 87.74% 59.62% -212.68% - Horiz. % 334.75% 68.95% -37.09% 15.48% 126.26% 312.68% 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 0.37 0.43 0.89 0.62 0.47 0.65 0.69 -9.86% YoY % -13.95% -51.69% 43.55% 31.91% -27.69% -5.80% - Horiz. % 53.62% 62.32% 128.99% 89.86% 68.12% 94.20% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 -
Price 0.2200 0.2500 0.6500 0.5700 0.3500 0.7000 0.8400 -
P/RPS 0.67 0.68 0.41 0.41 0.25 0.43 0.51 4.65% YoY % -1.47% 65.85% 0.00% 64.00% -41.86% -15.69% - Horiz. % 131.37% 133.33% 80.39% 80.39% 49.02% 84.31% 100.00%
P/EPS -1.49 -5.49 11.08 -36.79 -3.64 -1.83 -4.77 -17.61% YoY % 72.86% -149.55% 130.12% -910.71% -98.91% 61.64% - Horiz. % 31.24% 115.09% -232.29% 771.28% 76.31% 38.36% 100.00%
EY -67.05 -18.22 9.03 -2.72 -27.45 -54.58 -20.98 21.35% YoY % -268.00% -301.77% 431.99% 90.09% 49.71% -160.15% - Horiz. % 319.59% 86.84% -43.04% 12.96% 130.84% 260.15% 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 0.37 0.33 0.73 0.71 0.44 0.75 0.66 -9.19% YoY % 12.12% -54.79% 2.82% 61.36% -41.33% 13.64% - Horiz. % 56.06% 50.00% 110.61% 107.58% 66.67% 113.64% 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
BM- 3rdQ2006.doc 
