[BIG] QoQ Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,765 10,260 10,499 9,122 10,028 8,949 10,122 10.54% QoQ % 14.67% -2.28% 15.10% -9.03% 12.06% -11.59% - Horiz. % 116.23% 101.36% 103.72% 90.12% 99.07% 88.41% 100.00%
PBT 232 -1,611 -722 -1,210 -1,914 -3,032 -2,006 - QoQ % 114.40% -123.13% 40.33% 36.78% 36.87% -51.15% - Horiz. % -11.57% 80.31% 35.99% 60.32% 95.41% 151.15% 100.00%
Tax 0 939 0 0 0 1,669 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 56.26% 0.00% 0.00% 0.00% 100.00% -
NP 232 -672 -722 -1,210 -1,914 -1,363 -2,006 - QoQ % 134.52% 6.93% 40.33% 36.78% -40.43% 32.05% - Horiz. % -11.57% 33.50% 35.99% 60.32% 95.41% 67.95% 100.00%
NP to SH 232 -672 -722 -1,210 -1,914 -1,363 -2,006 - QoQ % 134.52% 6.93% 40.33% 36.78% -40.43% 32.05% - Horiz. % -11.57% 33.50% 35.99% 60.32% 95.41% 67.95% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,533 10,932 11,221 10,332 11,942 10,312 12,128 -3.30% QoQ % 5.50% -2.58% 8.60% -13.48% 15.81% -14.97% - Horiz. % 95.09% 90.14% 92.52% 85.19% 98.47% 85.03% 100.00%
Net Worth 31,259 31,259 31,740 32,702 33,664 35,588 37,030 -10.67% QoQ % 0.00% -1.52% -2.94% -2.86% -5.41% -3.90% - Horiz. % 84.42% 84.42% 85.71% 88.31% 90.91% 96.10% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,259 31,259 31,740 32,702 33,664 35,588 37,030 -10.67% QoQ % 0.00% -1.52% -2.94% -2.86% -5.41% -3.90% - Horiz. % 84.42% 84.42% 85.71% 88.31% 90.91% 96.10% 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.97 % -6.55 % -6.88 % -13.26 % -19.09 % -15.23 % -19.82 % - QoQ % 130.08% 4.80% 48.11% 30.54% -25.34% 23.16% - Horiz. % -9.94% 33.05% 34.71% 66.90% 96.32% 76.84% 100.00%
ROE 0.74 % -2.15 % -2.27 % -3.70 % -5.69 % -3.83 % -5.42 % - QoQ % 134.42% 5.29% 38.65% 34.97% -48.56% 29.34% - Horiz. % -13.65% 39.67% 41.88% 68.27% 104.98% 70.66% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.46 21.33 21.83 18.97 20.85 18.61 21.05 10.52% QoQ % 14.67% -2.29% 15.08% -9.02% 12.04% -11.59% - Horiz. % 116.20% 101.33% 103.71% 90.12% 99.05% 88.41% 100.00%
EPS 0.48 -1.40 -1.50 -2.52 -3.98 -2.83 -4.17 - QoQ % 134.29% 6.67% 40.48% 36.68% -40.64% 32.13% - Horiz. % -11.51% 33.57% 35.97% 60.43% 95.44% 67.87% 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 0.6500 0.6500 0.6600 0.6800 0.7000 0.7400 0.7700 -10.67% QoQ % 0.00% -1.52% -2.94% -2.86% -5.41% -3.90% - Horiz. % 84.42% 84.42% 85.71% 88.31% 90.91% 96.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.53 16.16 16.54 14.37 15.80 14.10 15.94 10.55% QoQ % 14.67% -2.30% 15.10% -9.05% 12.06% -11.54% - Horiz. % 116.25% 101.38% 103.76% 90.15% 99.12% 88.46% 100.00%
EPS 0.37 -1.06 -1.14 -1.91 -3.02 -2.15 -3.16 - QoQ % 134.91% 7.02% 40.31% 36.75% -40.47% 31.96% - Horiz. % -11.71% 33.54% 36.08% 60.44% 95.57% 68.04% 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 0.4924 0.4924 0.5000 0.5151 0.5303 0.5606 0.5833 -10.67% QoQ % 0.00% -1.52% -2.93% -2.87% -5.40% -3.89% - Horiz. % 84.42% 84.42% 85.72% 88.31% 90.91% 96.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2800 0.3000 0.3200 0.3600 0.4000 0.4400 0.4700 -
P/RPS 1.14 1.41 1.47 1.90 1.92 2.36 2.23 -36.04% QoQ % -19.15% -4.08% -22.63% -1.04% -18.64% 5.83% - Horiz. % 51.12% 63.23% 65.92% 85.20% 86.10% 105.83% 100.00%
P/EPS 58.04 -21.47 -21.32 -14.31 -10.05 -15.52 -11.27 - QoQ % 370.33% -0.70% -48.99% -42.39% 35.24% -37.71% - Horiz. % -515.00% 190.51% 189.17% 126.97% 89.17% 137.71% 100.00%
EY 1.72 -4.66 -4.69 -6.99 -9.95 -6.44 -8.87 - QoQ % 136.91% 0.64% 32.90% 29.75% -54.50% 27.40% - Horiz. % -19.39% 52.54% 52.87% 78.80% 112.18% 72.60% 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 0.43 0.46 0.48 0.53 0.57 0.59 0.61 -20.78% QoQ % -6.52% -4.17% -9.43% -7.02% -3.39% -3.28% - Horiz. % 70.49% 75.41% 78.69% 86.89% 93.44% 96.72% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 21/08/18 24/05/18 21/02/18 29/11/17 24/08/17 29/05/17 -
Price 0.3050 0.3100 0.3050 0.3900 0.3900 0.4100 0.4750 -
P/RPS 1.25 1.45 1.40 2.06 1.87 2.20 2.26 -32.60% QoQ % -13.79% 3.57% -32.04% 10.16% -15.00% -2.65% - Horiz. % 55.31% 64.16% 61.95% 91.15% 82.74% 97.35% 100.00%
P/EPS 63.22 -22.19 -20.32 -15.50 -9.80 -14.47 -11.39 - QoQ % 384.90% -9.20% -31.10% -58.16% 32.27% -27.04% - Horiz. % -555.05% 194.82% 178.40% 136.08% 86.04% 127.04% 100.00%
EY 1.58 -4.51 -4.92 -6.45 -10.20 -6.91 -8.78 - QoQ % 135.03% 8.33% 23.72% 36.76% -47.61% 21.30% - Horiz. % -18.00% 51.37% 56.04% 73.46% 116.17% 78.70% 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 0.47 0.48 0.46 0.57 0.56 0.55 0.62 -16.85% QoQ % -2.08% 4.35% -19.30% 1.79% 1.82% -11.29% - Horiz. % 75.81% 77.42% 74.19% 91.94% 90.32% 88.71% 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 2 FY2018.pdf 
