[BIG] YoY Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,408 14,663 18,578 24,322 25,237 21,387 18,714 -6.12% YoY % -15.38% -21.07% -23.62% -3.63% 18.00% 14.28% - Horiz. % 66.30% 78.35% 99.27% 129.97% 134.86% 114.28% 100.00%
PBT -2,109 184 788 753 821 -590 -1,703 3.34% YoY % -1,246.20% -76.65% 4.65% -8.28% 239.15% 65.36% - Horiz. % 123.84% -10.80% -46.27% -44.22% -48.21% 34.64% 100.00%
Tax 0 -48 -222 -132 -58 -52 -90 - YoY % 0.00% 78.38% -68.18% -127.59% -11.54% 42.22% - Horiz. % -0.00% 53.33% 246.67% 146.67% 64.44% 57.78% 100.00%
NP -2,109 136 566 621 763 -642 -1,793 2.52% YoY % -1,650.74% -75.97% -8.86% -18.61% 218.85% 64.19% - Horiz. % 117.62% -7.59% -31.57% -34.63% -42.55% 35.81% 100.00%
NP to SH -2,109 136 566 621 763 -642 -1,793 2.52% YoY % -1,650.74% -75.97% -8.86% -18.61% 218.85% 64.19% - Horiz. % 117.62% -7.59% -31.57% -34.63% -42.55% 35.81% 100.00%
Tax Rate - % 26.09 % 28.17 % 17.53 % 7.06 % - % - % - YoY % 0.00% -7.38% 60.70% 148.30% 0.00% 0.00% - Horiz. % 0.00% 369.55% 399.01% 248.30% 100.00% - -
Total Cost 14,517 14,527 18,012 23,701 24,474 22,029 20,507 -5.17% YoY % -0.07% -19.35% -24.00% -3.16% 11.10% 7.42% - Horiz. % 70.79% 70.84% 87.83% 115.58% 119.34% 107.42% 100.00%
Net Worth 38,954 44,200 48,572 45,687 47,611 47,305 53,838 -4.85% YoY % -11.87% -9.00% 6.32% -4.04% 0.65% -12.13% - Horiz. % 72.35% 82.10% 90.22% 84.86% 88.43% 87.87% 100.00%
Dividend 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 38,954 44,200 48,572 45,687 47,611 47,305 53,838 -4.85% YoY % -11.87% -9.00% 6.32% -4.04% 0.65% -12.13% - Horiz. % 72.35% 82.10% 90.22% 84.86% 88.43% 87.87% 100.00%
NOSH 48,092 48,092 48,092 48,092 48,092 48,270 48,069 0.01% YoY % 0.00% 0.00% 0.00% 0.00% -0.37% 0.42% - Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.42% 100.00%
Ratio Analysis 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -17.00 % 0.93 % 3.05 % 2.55 % 3.02 % -3.00 % -9.58 % 9.21% YoY % -1,927.96% -69.51% 19.61% -15.56% 200.67% 68.68% - Horiz. % 177.45% -9.71% -31.84% -26.62% -31.52% 31.32% 100.00%
ROE -5.41 % 0.31 % 1.17 % 1.36 % 1.60 % -1.36 % -3.33 % 7.74% YoY % -1,845.16% -73.50% -13.97% -15.00% 217.65% 59.16% - Horiz. % 162.46% -9.31% -35.14% -40.84% -48.05% 40.84% 100.00%
Per Share 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.80 30.19 38.63 50.57 52.48 44.31 38.93 -6.12% YoY % -14.54% -21.85% -23.61% -3.64% 18.44% 13.82% - Horiz. % 66.27% 77.55% 99.23% 129.90% 134.81% 113.82% 100.00%
EPS -4.39 0.28 1.18 1.29 1.59 -1.33 -3.73 2.53% YoY % -1,667.86% -76.27% -8.53% -18.87% 219.55% 64.34% - Horiz. % 117.69% -7.51% -31.64% -34.58% -42.63% 35.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8100 0.9100 1.0100 0.9500 0.9900 0.9800 1.1200 -4.86% YoY % -10.99% -9.90% 6.32% -4.04% 1.02% -12.50% - Horiz. % 72.32% 81.25% 90.18% 84.82% 88.39% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.55 23.10 29.27 38.31 39.75 33.69 29.48 -6.11% YoY % -15.37% -21.08% -23.60% -3.62% 17.99% 14.28% - Horiz. % 66.32% 78.36% 99.29% 129.95% 134.84% 114.28% 100.00%
EPS -3.32 0.21 0.89 0.98 1.20 -1.01 -2.82 2.54% YoY % -1,680.95% -76.40% -9.18% -18.33% 218.81% 64.18% - Horiz. % 117.73% -7.45% -31.56% -34.75% -42.55% 35.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6136 0.6963 0.7651 0.7197 0.7500 0.7452 0.8481 -4.85% YoY % -11.88% -8.99% 6.31% -4.04% 0.64% -12.13% - Horiz. % 72.35% 82.10% 90.21% 84.86% 88.43% 87.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.4200 0.5900 0.7450 0.3050 0.2600 0.2300 0.4100 -
P/RPS 1.63 0.00 1.93 0.60 0.50 0.52 1.05 6.99% YoY % 0.00% 0.00% 221.67% 20.00% -3.85% -50.48% - Horiz. % 155.24% 0.00% 183.81% 57.14% 47.62% 49.52% 100.00%
P/EPS -9.58 0.00 63.30 23.62 16.39 -17.29 -10.99 -2.09% YoY % 0.00% 0.00% 167.99% 44.11% 194.79% -57.32% - Horiz. % 87.17% -0.00% -575.98% -214.92% -149.14% 157.32% 100.00%
EY -10.44 0.00 1.58 4.23 6.10 -5.78 -9.10 2.13% YoY % 0.00% 0.00% -62.65% -30.66% 205.54% 36.48% - Horiz. % 114.73% -0.00% -17.36% -46.48% -67.03% 63.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.00 0.74 0.32 0.26 0.23 0.37 5.37% YoY % 0.00% 0.00% 131.25% 23.08% 13.04% -37.84% - Horiz. % 140.54% 0.00% 200.00% 86.49% 70.27% 62.16% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 15/02/16 24/09/14 29/08/13 27/08/12 23/08/11 27/08/10 -
Price 0.4600 0.6550 0.8800 0.2650 0.2500 0.2500 0.4000 -
P/RPS 1.78 0.00 2.28 0.52 0.48 0.56 1.03 8.77% YoY % 0.00% 0.00% 338.46% 8.33% -14.29% -45.63% - Horiz. % 172.82% 0.00% 221.36% 50.49% 46.60% 54.37% 100.00%
P/EPS -10.49 0.00 74.77 20.52 15.76 -18.80 -10.72 -0.33% YoY % 0.00% 0.00% 264.38% 30.20% 183.83% -75.37% - Horiz. % 97.85% -0.00% -697.48% -191.42% -147.01% 175.37% 100.00%
EY -9.53 0.00 1.34 4.87 6.35 -5.32 -9.33 0.33% YoY % 0.00% 0.00% -72.48% -23.31% 219.36% 42.98% - Horiz. % 102.14% -0.00% -14.36% -52.20% -68.06% 57.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.00 0.87 0.28 0.25 0.26 0.36 7.31% YoY % 0.00% 0.00% 210.71% 12.00% -3.85% -27.78% - Horiz. % 158.33% 0.00% 241.67% 77.78% 69.44% 72.22% 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, 2013.pdf 
