[CVIEW] YoY Quarter Result on 2013-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 33,355 27,524 46,868 69,314 46,783 16,301 7,168 29.18% YoY % 21.19% -41.27% -32.38% 48.16% 186.99% 127.41% - Horiz. % 465.33% 383.98% 653.85% 966.99% 652.66% 227.41% 100.00%
PBT 6,993 4,291 29,393 25,414 11,634 1,597 -1,621 - YoY % 62.97% -85.40% 15.66% 118.45% 628.49% 198.52% - Horiz. % -431.40% -264.71% -1,813.26% -1,567.80% -717.71% -98.52% 100.00%
Tax -2,297 -1,250 -7,471 -6,406 -3,100 -73 -219 47.90% YoY % -83.76% 83.27% -16.63% -106.65% -4,146.58% 66.67% - Horiz. % 1,048.86% 570.78% 3,411.42% 2,925.11% 1,415.53% 33.33% 100.00%
NP 4,696 3,041 21,922 19,008 8,534 1,524 -1,840 - YoY % 54.42% -86.13% 15.33% 122.73% 459.97% 182.83% - Horiz. % -255.22% -165.27% -1,191.41% -1,033.04% -463.80% -82.83% 100.00%
NP to SH 4,696 3,041 21,922 19,008 8,534 1,524 -1,804 - YoY % 54.42% -86.13% 15.33% 122.73% 459.97% 184.48% - Horiz. % -260.31% -168.57% -1,215.19% -1,053.66% -473.06% -84.48% 100.00%
Tax Rate 32.85 % 29.13 % 25.42 % 25.21 % 26.65 % 4.57 % - % - YoY % 12.77% 14.59% 0.83% -5.40% 483.15% 0.00% - Horiz. % 718.82% 637.42% 556.24% 551.64% 583.15% 100.00% -
Total Cost 28,659 24,483 24,946 50,306 38,249 14,777 9,008 21.25% YoY % 17.06% -1.86% -50.41% 31.52% 158.84% 64.04% - Horiz. % 318.15% 271.79% 276.93% 558.46% 424.61% 164.04% 100.00%
Net Worth 293,000 278,999 265,000 200,999 148,000 129,339 128,436 14.72% YoY % 5.02% 5.28% 31.84% 35.81% 14.43% 0.70% - Horiz. % 228.13% 217.23% 206.33% 156.50% 115.23% 100.70% 100.00%
Dividend 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 4,000 - 7,000 8,000 - - - - YoY % 0.00% 0.00% -12.50% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 87.50% 100.00% - - -
Div Payout % 85.18 % - % 31.93 % 42.09 % - % - % - % - YoY % 0.00% 0.00% -24.14% 0.00% 0.00% 0.00% - Horiz. % 202.38% 0.00% 75.86% 100.00% - - -
Equity 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 293,000 278,999 265,000 200,999 148,000 129,339 128,436 14.72% YoY % 5.02% 5.28% 31.84% 35.81% 14.43% 0.70% - Horiz. % 228.13% 217.23% 206.33% 156.50% 115.23% 100.70% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,263 98,043 0.33% YoY % 0.00% 0.00% 0.00% 0.00% -0.26% 2.26% - Horiz. % 102.00% 102.00% 102.00% 102.00% 102.00% 102.26% 100.00%
Ratio Analysis 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.08 % 11.05 % 46.77 % 27.42 % 18.24 % 9.35 % -25.67 % - YoY % 27.42% -76.37% 70.57% 50.33% 95.08% 136.42% - Horiz. % -54.85% -43.05% -182.20% -106.82% -71.06% -36.42% 100.00%
ROE 1.60 % 1.09 % 8.27 % 9.46 % 5.77 % 1.18 % -1.40 % - YoY % 46.79% -86.82% -12.58% 63.95% 388.98% 184.29% - Horiz. % -114.29% -77.86% -590.71% -675.71% -412.14% -84.29% 100.00%
Per Share 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 33.36 27.52 46.87 69.31 46.78 16.26 7.31 28.76% YoY % 21.22% -41.28% -32.38% 48.16% 187.70% 122.44% - Horiz. % 456.36% 376.47% 641.18% 948.15% 639.95% 222.44% 100.00%
EPS 4.70 3.04 21.92 19.01 8.53 1.52 -1.84 - YoY % 54.61% -86.13% 15.31% 122.86% 461.18% 182.61% - Horiz. % -255.43% -165.22% -1,191.30% -1,033.15% -463.59% -82.61% 100.00%
DPS 4.00 0.00 7.00 8.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% -12.50% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 87.50% 100.00% - - -
NAPS 2.9300 2.7900 2.6500 2.0100 1.4800 1.2900 1.3100 14.34% YoY % 5.02% 5.28% 31.84% 35.81% 14.73% -1.53% - Horiz. % 223.66% 212.98% 202.29% 153.44% 112.98% 98.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 33.36 27.52 46.87 69.31 46.78 16.30 7.17 29.18% YoY % 21.22% -41.28% -32.38% 48.16% 186.99% 127.34% - Horiz. % 465.27% 383.82% 653.70% 966.67% 652.44% 227.34% 100.00%
EPS 4.70 3.04 21.92 19.01 8.53 1.52 -1.80 - YoY % 54.61% -86.13% 15.31% 122.86% 461.18% 184.44% - Horiz. % -261.11% -168.89% -1,217.78% -1,056.11% -473.89% -84.44% 100.00%
DPS 4.00 0.00 7.00 8.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% -12.50% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 87.50% 100.00% - - -
NAPS 2.9300 2.7900 2.6500 2.0100 1.4800 1.2934 1.2844 14.72% YoY % 5.02% 5.28% 31.84% 35.81% 14.43% 0.70% - Horiz. % 228.12% 217.22% 206.32% 156.49% 115.23% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.5000 2.2700 2.9000 2.3300 0.7900 0.5600 0.6000 -
P/RPS 4.50 8.25 6.19 3.36 1.69 3.44 8.21 -9.53% YoY % -45.45% 33.28% 84.23% 98.82% -50.87% -58.10% - Horiz. % 54.81% 100.49% 75.40% 40.93% 20.58% 41.90% 100.00%
P/EPS 31.94 74.65 13.23 12.26 9.26 35.97 -32.61 - YoY % -57.21% 464.25% 7.91% 32.40% -74.26% 210.30% - Horiz. % -97.95% -228.92% -40.57% -37.60% -28.40% -110.30% 100.00%
EY 3.13 1.34 7.56 8.16 10.80 2.78 -3.07 - YoY % 133.58% -82.28% -7.35% -24.44% 288.49% 190.55% - Horiz. % -101.95% -43.65% -246.25% -265.80% -351.79% -90.55% 100.00%
DY 2.67 0.00 2.41 3.43 0.00 0.00 0.00 - YoY % 0.00% 0.00% -29.74% 0.00% 0.00% 0.00% - Horiz. % 77.84% 0.00% 70.26% 100.00% - - -
P/NAPS 0.51 0.81 1.09 1.16 0.53 0.43 0.46 1.73% YoY % -37.04% -25.69% -6.03% 118.87% 23.26% -6.52% - Horiz. % 110.87% 176.09% 236.96% 252.17% 115.22% 93.48% 100.00%
Price Multiplier on Announcement Date 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 -
Price 1.4200 2.1800 3.1800 2.9400 0.7000 0.5900 0.6000 -
P/RPS 4.26 7.92 6.79 4.24 1.50 3.63 8.21 -10.35% YoY % -46.21% 16.64% 60.14% 182.67% -58.68% -55.79% - Horiz. % 51.89% 96.47% 82.70% 51.64% 18.27% 44.21% 100.00%
P/EPS 30.24 71.69 14.51 15.47 8.20 37.90 -32.61 - YoY % -57.82% 394.07% -6.21% 88.66% -78.36% 216.22% - Horiz. % -92.73% -219.84% -44.50% -47.44% -25.15% -116.22% 100.00%
EY 3.31 1.39 6.89 6.47 12.19 2.64 -3.07 - YoY % 138.13% -79.83% 6.49% -46.92% 361.74% 185.99% - Horiz. % -107.82% -45.28% -224.43% -210.75% -397.07% -85.99% 100.00%
DY 2.82 0.00 2.20 2.72 0.00 0.00 0.00 - YoY % 0.00% 0.00% -19.12% 0.00% 0.00% 0.00% - Horiz. % 103.68% 0.00% 80.88% 100.00% - - -
P/NAPS 0.48 0.78 1.20 1.46 0.47 0.46 0.46 0.71% YoY % -38.46% -35.00% -17.81% 210.64% 2.17% 0.00% - Horiz. % 104.35% 169.57% 260.87% 317.39% 102.17% 100.00% 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
FY2013 Qtr 2.pdf 
