[BIG] QoQ Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 18,266 19,371 18,578 22,089 23,975 20,299 24,322 -17.33% QoQ % -5.70% 4.27% -15.89% -7.87% 18.11% -16.54% - Horiz. % 75.10% 79.64% 76.38% 90.82% 98.57% 83.46% 100.00%
PBT -6,661 -1,083 788 699 511 1,176 753 - QoQ % -515.05% -237.44% 12.73% 36.79% -56.55% 56.18% - Horiz. % -884.59% -143.82% 104.65% 92.83% 67.86% 156.18% 100.00%
Tax 8 -184 -222 -147 1,210 -847 -132 - QoQ % 104.35% 17.12% -51.02% -112.15% 242.86% -541.67% - Horiz. % -6.06% 139.39% 168.18% 111.36% -916.67% 641.67% 100.00%
NP -6,653 -1,267 566 552 1,721 329 621 - QoQ % -425.10% -323.85% 2.54% -67.93% 423.10% -47.02% - Horiz. % -1,071.34% -204.03% 91.14% 88.89% 277.13% 52.98% 100.00%
NP to SH -6,653 -1,267 566 552 1,721 329 621 - QoQ % -425.10% -323.85% 2.54% -67.93% 423.10% -47.02% - Horiz. % -1,071.34% -204.03% 91.14% 88.89% 277.13% 52.98% 100.00%
Tax Rate - % - % 28.17 % 21.03 % -236.79 % 72.02 % 17.53 % - QoQ % 0.00% 0.00% 33.95% 108.88% -428.78% 310.84% - Horiz. % 0.00% 0.00% 160.70% 119.97% -1,350.77% 410.84% 100.00%
Total Cost 24,919 20,638 18,012 21,537 22,254 19,970 23,701 3.39% QoQ % 20.74% 14.58% -16.37% -3.22% 11.44% -15.74% - Horiz. % 105.14% 87.08% 76.00% 90.87% 93.89% 84.26% 100.00%
Net Worth 40,878 47,611 48,572 48,092 47,611 45,687 45,687 -7.13% QoQ % -14.14% -1.98% 1.00% 1.01% 4.21% 0.00% - Horiz. % 89.47% 104.21% 106.32% 105.26% 104.21% 100.00% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 40,878 47,611 48,572 48,092 47,611 45,687 45,687 -7.13% QoQ % -14.14% -1.98% 1.00% 1.01% 4.21% 0.00% - Horiz. % 89.47% 104.21% 106.32% 105.26% 104.21% 100.00% 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -36.42 % -6.54 % 3.05 % 2.50 % 7.18 % 1.62 % 2.55 % - QoQ % -456.88% -314.43% 22.00% -65.18% 343.21% -36.47% - Horiz. % -1,428.24% -256.47% 119.61% 98.04% 281.57% 63.53% 100.00%
ROE -16.28 % -2.66 % 1.17 % 1.15 % 3.61 % 0.72 % 1.36 % - QoQ % -512.03% -327.35% 1.74% -68.14% 401.39% -47.06% - Horiz. % -1,197.06% -195.59% 86.03% 84.56% 265.44% 52.94% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.98 40.28 38.63 45.93 49.85 42.21 50.57 -17.33% QoQ % -5.71% 4.27% -15.89% -7.86% 18.10% -16.53% - Horiz. % 75.10% 79.65% 76.39% 90.82% 98.58% 83.47% 100.00%
EPS -13.83 -2.63 1.18 1.15 3.58 0.68 1.29 - QoQ % -425.86% -322.88% 2.61% -67.88% 426.47% -47.29% - Horiz. % -1,072.09% -203.88% 91.47% 89.15% 277.52% 52.71% 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 0.8500 0.9900 1.0100 1.0000 0.9900 0.9500 0.9500 -7.13% QoQ % -14.14% -1.98% 1.00% 1.01% 4.21% 0.00% - Horiz. % 89.47% 104.21% 106.32% 105.26% 104.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.77 30.51 29.27 34.80 37.77 31.98 38.31 -17.34% QoQ % -5.70% 4.24% -15.89% -7.86% 18.11% -16.52% - Horiz. % 75.10% 79.64% 76.40% 90.84% 98.59% 83.48% 100.00%
EPS -10.48 -2.00 0.89 0.87 2.71 0.52 0.98 - QoQ % -424.00% -324.72% 2.30% -67.90% 421.15% -46.94% - Horiz. % -1,069.39% -204.08% 90.82% 88.78% 276.53% 53.06% 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 0.6439 0.7500 0.7651 0.7576 0.7500 0.7197 0.7197 -7.13% QoQ % -14.15% -1.97% 0.99% 1.01% 4.21% 0.00% - Horiz. % 89.47% 104.21% 106.31% 105.27% 104.21% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5100 0.7850 0.7450 0.9100 0.3400 0.3150 0.3050 -
P/RPS 1.34 1.95 1.93 1.98 0.68 0.75 0.60 70.61% QoQ % -31.28% 1.04% -2.53% 191.18% -9.33% 25.00% - Horiz. % 223.33% 325.00% 321.67% 330.00% 113.33% 125.00% 100.00%
P/EPS -3.69 -29.80 63.30 79.28 9.50 46.05 23.62 - QoQ % 87.62% -147.08% -20.16% 734.53% -79.37% 94.96% - Horiz. % -15.62% -126.16% 267.99% 335.65% 40.22% 194.96% 100.00%
EY -27.13 -3.36 1.58 1.26 10.53 2.17 4.23 - QoQ % -707.44% -312.66% 25.40% -88.03% 385.25% -48.70% - Horiz. % -641.37% -79.43% 37.35% 29.79% 248.94% 51.30% 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 0.60 0.79 0.74 0.91 0.34 0.33 0.32 51.88% QoQ % -24.05% 6.76% -18.68% 167.65% 3.03% 3.13% - Horiz. % 187.50% 246.88% 231.25% 284.38% 106.25% 103.13% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 24/09/14 26/05/14 14/02/14 27/11/13 29/08/13 -
Price 0.5800 0.7150 0.8800 0.7700 0.4000 0.3400 0.2650 -
P/RPS 1.53 1.78 2.28 1.68 0.80 0.81 0.52 104.93% QoQ % -14.04% -21.93% 35.71% 110.00% -1.23% 55.77% - Horiz. % 294.23% 342.31% 438.46% 323.08% 153.85% 155.77% 100.00%
P/EPS -4.19 -27.14 74.77 67.08 11.18 49.70 20.52 - QoQ % 84.56% -136.30% 11.46% 500.00% -77.51% 142.20% - Horiz. % -20.42% -132.26% 364.38% 326.90% 54.48% 242.20% 100.00%
EY -23.85 -3.68 1.34 1.49 8.95 2.01 4.87 - QoQ % -548.10% -374.63% -10.07% -83.35% 345.27% -58.73% - Horiz. % -489.73% -75.56% 27.52% 30.60% 183.78% 41.27% 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 0.68 0.72 0.87 0.77 0.40 0.36 0.28 80.38% QoQ % -5.56% -17.24% 12.99% 92.50% 11.11% 28.57% - Horiz. % 242.86% 257.14% 310.71% 275.00% 142.86% 128.57% 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 1, 2014.pdf 
