[TIGER] YoY TTM Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 48,559 21,898 9,896 14,388 28,564 66,838 60,973 -3.72% YoY % 121.75% 121.28% -31.22% -49.63% -57.26% 9.62% - Horiz. % 79.64% 35.91% 16.23% 23.60% 46.85% 109.62% 100.00%
PBT 768 -1,082 -5,252 -6,274 -3,306 3,320 -502 - YoY % 170.98% 79.40% 16.29% -89.78% -199.58% 761.35% - Horiz. % -152.99% 215.54% 1,046.22% 1,249.80% 658.57% -661.35% 100.00%
Tax -2,433 -2,345 -911 -106 -527 -752 -176 54.86% YoY % -3.75% -157.41% -759.43% 79.89% 29.92% -327.27% - Horiz. % 1,382.39% 1,332.39% 517.61% 60.23% 299.43% 427.27% 100.00%
NP -1,665 -3,427 -6,163 -6,380 -3,833 2,568 -678 16.14% YoY % 51.42% 44.39% 3.40% -66.45% -249.26% 478.76% - Horiz. % 245.58% 505.46% 909.00% 941.00% 565.34% -378.76% 100.00%
NP to SH -1,665 -3,427 -6,094 -6,491 -3,524 2,463 -678 16.14% YoY % 51.42% 43.76% 6.12% -84.19% -243.08% 463.27% - Horiz. % 245.58% 505.46% 898.82% 957.37% 519.76% -363.27% 100.00%
Tax Rate 316.80 % - % - % - % - % 22.65 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,398.68% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 50,224 25,325 16,059 20,768 32,397 64,270 61,651 -3.36% YoY % 98.32% 57.70% -22.67% -35.90% -49.59% 4.25% - Horiz. % 81.47% 41.08% 26.05% 33.69% 52.55% 104.25% 100.00%
Net Worth 67,217 68,999 9,890 26,403 58,788 37,280 35,195 11.38% YoY % -2.58% 597.66% -62.54% -55.09% 57.69% 5.92% - Horiz. % 190.98% 196.05% 28.10% 75.02% 167.03% 105.92% 100.00%
Dividend 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,217 68,999 9,890 26,403 58,788 37,280 35,195 11.38% YoY % -2.58% 597.66% -62.54% -55.09% 57.69% 5.92% - Horiz. % 190.98% 196.05% 28.10% 75.02% 167.03% 105.92% 100.00%
NOSH 305,531 287,499 36,630 44,005 77,352 41,968 43,764 38.21% YoY % 6.27% 684.87% -16.76% -43.11% 84.31% -4.10% - Horiz. % 698.12% 656.92% 83.70% 100.55% 176.75% 95.90% 100.00%
Ratio Analysis 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.43 % -15.65 % -62.28 % -44.34 % -13.42 % 3.84 % -1.11 % 20.67% YoY % 78.08% 74.87% -40.46% -230.40% -449.48% 445.95% - Horiz. % 309.01% 1,409.91% 5,610.81% 3,994.59% 1,209.01% -345.95% 100.00%
ROE -2.48 % -4.97 % -61.62 % -24.58 % -5.99 % 6.61 % -1.93 % 4.26% YoY % 50.10% 91.93% -150.69% -310.35% -190.62% 442.49% - Horiz. % 128.50% 257.51% 3,192.75% 1,273.58% 310.36% -342.49% 100.00%
Per Share 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.89 7.62 27.02 32.70 36.93 159.26 139.32 -30.34% YoY % 108.53% -71.80% -17.37% -11.45% -76.81% 14.31% - Horiz. % 11.41% 5.47% 19.39% 23.47% 26.51% 114.31% 100.00%
EPS -0.54 -1.19 -16.64 -14.75 -4.56 5.87 -1.55 -16.10% YoY % 54.62% 92.85% -12.81% -223.46% -177.68% 478.71% - Horiz. % 34.84% 76.77% 1,073.55% 951.61% 294.19% -378.71% 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 0.2200 0.2400 0.2700 0.6000 0.7600 0.8883 0.8042 -19.41% YoY % -8.33% -11.11% -55.00% -21.05% -14.44% 10.46% - Horiz. % 27.36% 29.84% 33.57% 74.61% 94.50% 110.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.31 1.49 0.67 0.98 1.94 4.55 4.15 -3.70% YoY % 122.15% 122.39% -31.63% -49.48% -57.36% 9.64% - Horiz. % 79.76% 35.90% 16.14% 23.61% 46.75% 109.64% 100.00%
EPS -0.11 -0.23 -0.41 -0.44 -0.24 0.17 -0.05 14.03% YoY % 52.17% 43.90% 6.82% -83.33% -241.18% 440.00% - Horiz. % 220.00% 460.00% 820.00% 880.00% 480.00% -340.00% 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 0.0458 0.0470 0.0067 0.0180 0.0400 0.0254 0.0240 11.36% YoY % -2.55% 601.49% -62.78% -55.00% 57.48% 5.83% - Horiz. % 190.83% 195.83% 27.92% 75.00% 166.67% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1300 0.1000 0.1200 0.2200 0.3300 0.7900 0.5000 -
P/RPS 0.82 1.31 0.44 0.67 0.89 0.50 0.36 14.69% YoY % -37.40% 197.73% -34.33% -24.72% 78.00% 38.89% - Horiz. % 227.78% 363.89% 122.22% 186.11% 247.22% 138.89% 100.00%
P/EPS -23.86 -8.39 -0.72 -1.49 -7.24 13.46 -32.27 -4.90% YoY % -184.39% -1,065.28% 51.68% 79.42% -153.79% 141.71% - Horiz. % 73.94% 26.00% 2.23% 4.62% 22.44% -41.71% 100.00%
EY -4.19 -11.92 -138.64 -67.05 -13.81 7.43 -3.10 5.15% YoY % 64.85% 91.40% -106.77% -385.52% -285.87% 339.68% - Horiz. % 135.16% 384.52% 4,472.26% 2,162.90% 445.48% -239.68% 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 0.59 0.42 0.44 0.37 0.43 0.89 0.62 -0.82% YoY % 40.48% -4.55% 18.92% -13.95% -51.69% 43.55% - Horiz. % 95.16% 67.74% 70.97% 59.68% 69.35% 143.55% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.4100 0.1300 0.1600 0.2200 0.2500 0.6500 0.5700 -
P/RPS 2.58 1.71 0.59 0.67 0.68 0.41 0.41 35.84% YoY % 50.88% 189.83% -11.94% -1.47% 65.85% 0.00% - Horiz. % 629.27% 417.07% 143.90% 163.41% 165.85% 100.00% 100.00%
P/EPS -75.24 -10.91 -0.96 -1.49 -5.49 11.08 -36.79 12.65% YoY % -589.64% -1,036.46% 35.57% 72.86% -149.55% 130.12% - Horiz. % 204.51% 29.65% 2.61% 4.05% 14.92% -30.12% 100.00%
EY -1.33 -9.17 -103.98 -67.05 -18.22 9.03 -2.72 -11.23% YoY % 85.50% 91.18% -55.08% -268.00% -301.77% 431.99% - Horiz. % 48.90% 337.13% 3,822.79% 2,465.07% 669.85% -331.99% 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 1.86 0.54 0.59 0.37 0.33 0.73 0.71 17.39% YoY % 244.44% -8.47% 59.46% 12.12% -54.79% 2.82% - Horiz. % 261.97% 76.06% 83.10% 52.11% 46.48% 102.82% 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-3rd Qtr 2009-3.doc 
