[BIG] QoQ Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,299 24,322 24,431 24,632 25,629 25,237 24,065 -10.72% QoQ % -16.54% -0.45% -0.82% -3.89% 1.55% 4.87% - Horiz. % 84.35% 101.07% 101.52% 102.36% 106.50% 104.87% 100.00%
PBT 1,176 753 1,242 -1,371 1,438 821 756 34.22% QoQ % 56.18% -39.37% 190.59% -195.34% 75.15% 8.60% - Horiz. % 155.56% 99.60% 164.29% -181.35% 190.21% 108.60% 100.00%
Tax -847 -132 -41 -3,157 -853 -58 -121 265.50% QoQ % -541.67% -221.95% 98.70% -270.11% -1,370.69% 52.07% - Horiz. % 700.00% 109.09% 33.88% 2,609.09% 704.96% 47.93% 100.00%
NP 329 621 1,201 -4,528 585 763 635 -35.47% QoQ % -47.02% -48.29% 126.52% -874.02% -23.33% 20.16% - Horiz. % 51.81% 97.80% 189.13% -713.07% 92.13% 120.16% 100.00%
NP to SH 329 621 1,201 -4,528 585 763 635 -35.47% QoQ % -47.02% -48.29% 126.52% -874.02% -23.33% 20.16% - Horiz. % 51.81% 97.80% 189.13% -713.07% 92.13% 120.16% 100.00%
Tax Rate 72.02 % 17.53 % 3.30 % - % 59.32 % 7.06 % 16.01 % 172.26% QoQ % 310.84% 431.21% 0.00% 0.00% 740.23% -55.90% - Horiz. % 449.84% 109.49% 20.61% 0.00% 370.52% 44.10% 100.00%
Total Cost 19,970 23,701 23,230 29,160 25,044 24,474 23,430 -10.10% QoQ % -15.74% 2.03% -20.34% 16.44% 2.33% 4.46% - Horiz. % 85.23% 101.16% 99.15% 124.46% 106.89% 104.46% 100.00%
Net Worth 45,687 45,687 44,725 43,763 48,092 47,611 47,130 -2.05% QoQ % 0.00% 2.15% 2.20% -9.00% 1.01% 1.02% - Horiz. % 96.94% 96.94% 94.90% 92.86% 102.04% 101.02% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 45,687 45,687 44,725 43,763 48,092 47,611 47,130 -2.05% QoQ % 0.00% 2.15% 2.20% -9.00% 1.01% 1.02% - Horiz. % 96.94% 96.94% 94.90% 92.86% 102.04% 101.02% 100.00%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.62 % 2.55 % 4.92 % -18.38 % 2.28 % 3.02 % 2.64 % -27.77% QoQ % -36.47% -48.17% 126.77% -906.14% -24.50% 14.39% - Horiz. % 61.36% 96.59% 186.36% -696.21% 86.36% 114.39% 100.00%
ROE 0.72 % 1.36 % 2.69 % -10.35 % 1.22 % 1.60 % 1.35 % -34.21% QoQ % -47.06% -49.44% 125.99% -948.36% -23.75% 18.52% - Horiz. % 53.33% 100.74% 199.26% -766.67% 90.37% 118.52% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.21 50.57 50.80 51.22 53.29 52.48 50.04 -10.72% QoQ % -16.53% -0.45% -0.82% -3.88% 1.54% 4.88% - Horiz. % 84.35% 101.06% 101.52% 102.36% 106.49% 104.88% 100.00%
EPS 0.68 1.29 2.50 -9.42 1.22 1.59 1.32 -35.71% QoQ % -47.29% -48.40% 126.54% -872.13% -23.27% 20.45% - Horiz. % 51.52% 97.73% 189.39% -713.64% 92.42% 120.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9500 0.9500 0.9300 0.9100 1.0000 0.9900 0.9800 -2.05% QoQ % 0.00% 2.15% 2.20% -9.00% 1.01% 1.02% - Horiz. % 96.94% 96.94% 94.90% 92.86% 102.04% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.98 38.31 38.49 38.80 40.37 39.75 37.91 -10.71% QoQ % -16.52% -0.47% -0.80% -3.89% 1.56% 4.85% - Horiz. % 84.36% 101.06% 101.53% 102.35% 106.49% 104.85% 100.00%
EPS 0.52 0.98 1.89 -7.13 0.92 1.20 1.00 -35.31% QoQ % -46.94% -48.15% 126.51% -875.00% -23.33% 20.00% - Horiz. % 52.00% 98.00% 189.00% -713.00% 92.00% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7197 0.7197 0.7045 0.6894 0.7576 0.7500 0.7424 -2.05% QoQ % 0.00% 2.16% 2.19% -9.00% 1.01% 1.02% - Horiz. % 96.94% 96.94% 94.89% 92.86% 102.05% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3150 0.3050 0.2550 0.2800 0.2500 0.2600 0.2700 -
P/RPS 0.75 0.60 0.50 0.55 0.47 0.50 0.54 24.46% QoQ % 25.00% 20.00% -9.09% 17.02% -6.00% -7.41% - Horiz. % 138.89% 111.11% 92.59% 101.85% 87.04% 92.59% 100.00%
P/EPS 46.05 23.62 10.21 -2.97 20.55 16.39 20.45 71.72% QoQ % 94.96% 131.34% 443.77% -114.45% 25.38% -19.85% - Horiz. % 225.18% 115.50% 49.93% -14.52% 100.49% 80.15% 100.00%
EY 2.17 4.23 9.79 -33.63 4.87 6.10 4.89 -41.79% QoQ % -48.70% -56.79% 129.11% -790.55% -20.16% 24.74% - Horiz. % 44.38% 86.50% 200.20% -687.73% 99.59% 124.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.32 0.27 0.31 0.25 0.26 0.28 11.56% QoQ % 3.13% 18.52% -12.90% 24.00% -3.85% -7.14% - Horiz. % 117.86% 114.29% 96.43% 110.71% 89.29% 92.86% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 16/11/12 27/08/12 28/05/12 -
Price 0.3400 0.2650 0.4100 0.2850 0.2500 0.2500 0.2500 -
P/RPS 0.81 0.52 0.81 0.56 0.47 0.48 0.50 37.90% QoQ % 55.77% -35.80% 44.64% 19.15% -2.08% -4.00% - Horiz. % 162.00% 104.00% 162.00% 112.00% 94.00% 96.00% 100.00%
P/EPS 49.70 20.52 16.42 -3.03 20.55 15.76 18.93 90.20% QoQ % 142.20% 24.97% 641.91% -114.74% 30.39% -16.75% - Horiz. % 262.55% 108.40% 86.74% -16.01% 108.56% 83.25% 100.00%
EY 2.01 4.87 6.09 -33.04 4.87 6.35 5.28 -47.44% QoQ % -58.73% -20.03% 118.43% -778.44% -23.31% 20.27% - Horiz. % 38.07% 92.23% 115.34% -625.76% 92.23% 120.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.28 0.44 0.31 0.25 0.25 0.26 24.20% QoQ % 28.57% -36.36% 41.94% 24.00% 0.00% -3.85% - Horiz. % 138.46% 107.69% 169.23% 119.23% 96.15% 96.15% 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