[BIG] QoQ Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 15,939 18,866 17,924 18,266 19,371 18,578 22,089 -19.53% QoQ % -15.51% 5.26% -1.87% -5.70% 4.27% -15.89% - Horiz. % 72.16% 85.41% 81.14% 82.69% 87.70% 84.11% 100.00%
PBT 996 2,151 -414 -6,661 -1,083 788 699 26.60% QoQ % -53.70% 619.57% 93.78% -515.05% -237.44% 12.73% - Horiz. % 142.49% 307.73% -59.23% -952.93% -154.94% 112.73% 100.00%
Tax -150 -200 -100 8 -184 -222 -147 1.35% QoQ % 25.00% -100.00% -1,350.00% 104.35% 17.12% -51.02% - Horiz. % 102.04% 136.05% 68.03% -5.44% 125.17% 151.02% 100.00%
NP 846 1,951 -514 -6,653 -1,267 566 552 32.89% QoQ % -56.64% 479.57% 92.27% -425.10% -323.85% 2.54% - Horiz. % 153.26% 353.44% -93.12% -1,205.25% -229.53% 102.54% 100.00%
NP to SH 846 1,951 -514 -6,653 -1,267 566 552 32.89% QoQ % -56.64% 479.57% 92.27% -425.10% -323.85% 2.54% - Horiz. % 153.26% 353.44% -93.12% -1,205.25% -229.53% 102.54% 100.00%
Tax Rate 15.06 % 9.30 % - % - % - % 28.17 % 21.03 % -19.94% QoQ % 61.94% 0.00% 0.00% 0.00% 0.00% 33.95% - Horiz. % 71.61% 44.22% 0.00% 0.00% 0.00% 133.95% 100.00%
Total Cost 15,093 16,915 18,438 24,919 20,638 18,012 21,537 -21.09% QoQ % -10.77% -8.26% -26.01% 20.74% 14.58% -16.37% - Horiz. % 70.08% 78.54% 85.61% 115.70% 95.83% 83.63% 100.00%
Net Worth 43,742 42,768 40,831 40,878 47,611 48,572 48,092 -6.12% QoQ % 2.28% 4.74% -0.11% -14.14% -1.98% 1.00% - Horiz. % 90.95% 88.93% 84.90% 85.00% 99.00% 101.00% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,742 42,768 40,831 40,878 47,611 48,572 48,092 -6.12% QoQ % 2.28% 4.74% -0.11% -14.14% -1.98% 1.00% - Horiz. % 90.95% 88.93% 84.90% 85.00% 99.00% 101.00% 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.31 % 10.34 % -2.87 % -36.42 % -6.54 % 3.05 % 2.50 % 65.16% QoQ % -48.65% 460.28% 92.12% -456.88% -314.43% 22.00% - Horiz. % 212.40% 413.60% -114.80% -1,456.80% -261.60% 122.00% 100.00%
ROE 1.93 % 4.56 % -1.26 % -16.28 % -2.66 % 1.17 % 1.15 % 41.18% QoQ % -57.68% 461.90% 92.26% -512.03% -327.35% 1.74% - Horiz. % 167.83% 396.52% -109.57% -1,415.65% -231.30% 101.74% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.16 39.26 37.31 37.98 40.28 38.63 45.93 -19.51% QoQ % -15.54% 5.23% -1.76% -5.71% 4.27% -15.89% - Horiz. % 72.20% 85.48% 81.23% 82.69% 87.70% 84.11% 100.00%
EPS 1.76 4.06 -1.07 -13.83 -2.63 1.18 1.15 32.77% QoQ % -56.65% 479.44% 92.26% -425.86% -322.88% 2.61% - Horiz. % 153.04% 353.04% -93.04% -1,202.61% -228.70% 102.61% 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 0.9100 0.8900 0.8500 0.8500 0.9900 1.0100 1.0000 -6.09% QoQ % 2.25% 4.71% 0.00% -14.14% -1.98% 1.00% - Horiz. % 91.00% 89.00% 85.00% 85.00% 99.00% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.11 29.72 28.23 28.77 30.51 29.27 34.80 -19.54% QoQ % -15.51% 5.28% -1.88% -5.70% 4.24% -15.89% - Horiz. % 72.16% 85.40% 81.12% 82.67% 87.67% 84.11% 100.00%
EPS 1.33 3.07 -0.81 -10.48 -2.00 0.89 0.87 32.67% QoQ % -56.68% 479.01% 92.27% -424.00% -324.72% 2.30% - Horiz. % 152.87% 352.87% -93.10% -1,204.60% -229.89% 102.30% 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 0.6890 0.6737 0.6432 0.6439 0.7500 0.7651 0.7576 -6.13% QoQ % 2.27% 4.74% -0.11% -14.15% -1.97% 0.99% - Horiz. % 90.95% 88.93% 84.90% 84.99% 99.00% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3500 0.4000 0.4600 0.5100 0.7850 0.7450 0.9100 -
P/RPS 0.00 0.00 0.00 1.34 1.95 1.93 1.98 - QoQ % 0.00% 0.00% 0.00% -31.28% 1.04% -2.53% - Horiz. % 0.00% 0.00% 0.00% 67.68% 98.48% 97.47% 100.00%
P/EPS 0.00 0.00 0.00 -3.69 -29.80 63.30 79.28 - QoQ % 0.00% 0.00% 0.00% 87.62% -147.08% -20.16% - Horiz. % 0.00% 0.00% 0.00% -4.65% -37.59% 79.84% 100.00%
EY 0.00 0.00 0.00 -27.13 -3.36 1.58 1.26 - QoQ % 0.00% 0.00% 0.00% -707.44% -312.66% 25.40% - Horiz. % 0.00% 0.00% 0.00% -2,153.17% -266.67% 125.40% 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 0.00 0.00 0.00 0.60 0.79 0.74 0.91 - QoQ % 0.00% 0.00% 0.00% -24.05% 6.76% -18.68% - Horiz. % 0.00% 0.00% 0.00% 65.93% 86.81% 81.32% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 27/08/15 26/05/15 26/02/15 13/11/14 24/09/14 26/05/14 -
Price 0.6300 0.3000 0.4250 0.5800 0.7150 0.8800 0.7700 -
P/RPS 0.00 0.00 0.00 1.53 1.78 2.28 1.68 - QoQ % 0.00% 0.00% 0.00% -14.04% -21.93% 35.71% - Horiz. % 0.00% 0.00% 0.00% 91.07% 105.95% 135.71% 100.00%
P/EPS 0.00 0.00 0.00 -4.19 -27.14 74.77 67.08 - QoQ % 0.00% 0.00% 0.00% 84.56% -136.30% 11.46% - Horiz. % 0.00% 0.00% 0.00% -6.25% -40.46% 111.46% 100.00%
EY 0.00 0.00 0.00 -23.85 -3.68 1.34 1.49 - QoQ % 0.00% 0.00% 0.00% -548.10% -374.63% -10.07% - Horiz. % 0.00% 0.00% 0.00% -1,600.67% -246.98% 89.93% 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 0.00 0.00 0.00 0.68 0.72 0.87 0.77 - QoQ % 0.00% 0.00% 0.00% -5.56% -17.24% 12.99% - Horiz. % 0.00% 0.00% 0.00% 88.31% 93.51% 112.99% 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
BIG - Qtr 4, 2014.pdf 
