[BIG] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,499 10,122 19,371 20,299 25,629 20,401 19,968 -8.21% YoY % 3.72% -47.75% -4.57% -20.80% 25.63% 2.17% - Horiz. % 52.58% 50.69% 97.01% 101.66% 128.35% 102.17% 100.00%
PBT -722 -2,006 -1,083 1,176 1,438 400 1,467 - YoY % 64.01% -85.23% -192.09% -18.22% 259.50% -72.73% - Horiz. % -49.22% -136.74% -73.82% 80.16% 98.02% 27.27% 100.00%
Tax 0 0 -184 -847 -853 -82 -20 - YoY % 0.00% 0.00% 78.28% 0.70% -940.24% -310.00% - Horiz. % -0.00% -0.00% 920.00% 4,235.00% 4,265.00% 410.00% 100.00%
NP -722 -2,006 -1,267 329 585 318 1,447 - YoY % 64.01% -58.33% -485.11% -43.76% 83.96% -78.02% - Horiz. % -49.90% -138.63% -87.56% 22.74% 40.43% 21.98% 100.00%
NP to SH -722 -2,006 -1,267 329 585 318 1,447 - YoY % 64.01% -58.33% -485.11% -43.76% 83.96% -78.02% - Horiz. % -49.90% -138.63% -87.56% 22.74% 40.43% 21.98% 100.00%
Tax Rate - % - % - % 72.02 % 59.32 % 20.50 % 1.36 % - YoY % 0.00% 0.00% 0.00% 21.41% 189.37% 1,407.35% - Horiz. % 0.00% 0.00% 0.00% 5,295.59% 4,361.76% 1,507.35% 100.00%
Total Cost 11,221 12,128 20,638 19,970 25,044 20,083 18,521 -6.46% YoY % -7.48% -41.23% 3.35% -20.26% 24.70% 8.43% - Horiz. % 60.59% 65.48% 111.43% 107.82% 135.22% 108.43% 100.00%
Net Worth 31,740 37,030 47,611 45,687 48,092 47,069 55,284 -7.13% YoY % -14.29% -22.22% 4.21% -5.00% 2.17% -14.86% - Horiz. % 57.41% 66.98% 86.12% 82.64% 86.99% 85.14% 100.00%
Dividend 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,740 37,030 47,611 45,687 48,092 47,069 55,284 -7.13% YoY % -14.29% -22.22% 4.21% -5.00% 2.17% -14.86% - Horiz. % 57.41% 66.98% 86.12% 82.64% 86.99% 85.14% 100.00%
NOSH 48,092 48,092 48,092 48,092 48,092 48,030 48,073 0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.13% -0.09% - Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 99.91% 100.00%
Ratio Analysis 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.88 % -19.82 % -6.54 % 1.62 % 2.28 % 1.56 % 7.25 % - YoY % 65.29% -203.06% -503.70% -28.95% 46.15% -78.48% - Horiz. % -94.90% -273.38% -90.21% 22.34% 31.45% 21.52% 100.00%
ROE -2.27 % -5.42 % -2.66 % 0.72 % 1.22 % 0.68 % 2.62 % - YoY % 58.12% -103.76% -469.44% -40.98% 79.41% -74.05% - Horiz. % -86.64% -206.87% -101.53% 27.48% 46.56% 25.95% 100.00%
Per Share 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.83 21.05 40.28 42.21 53.29 42.48 41.54 -8.22% YoY % 3.71% -47.74% -4.57% -20.79% 25.45% 2.26% - Horiz. % 52.55% 50.67% 96.97% 101.61% 128.29% 102.26% 100.00%
EPS -1.50 -4.17 -2.63 0.68 1.22 0.66 3.01 - YoY % 64.03% -58.56% -486.76% -44.26% 84.85% -78.07% - Horiz. % -49.83% -138.54% -87.38% 22.59% 40.53% 21.93% 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 0.6600 0.7700 0.9900 0.9500 1.0000 0.9800 1.1500 -7.13% YoY % -14.29% -22.22% 4.21% -5.00% 2.04% -14.78% - Horiz. % 57.39% 66.96% 86.09% 82.61% 86.96% 85.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.54 15.94 30.51 31.98 40.37 32.14 31.45 -8.21% YoY % 3.76% -47.75% -4.60% -20.78% 25.61% 2.19% - Horiz. % 52.59% 50.68% 97.01% 101.69% 128.36% 102.19% 100.00%
EPS -1.14 -3.16 -2.00 0.52 0.92 0.50 2.28 - YoY % 63.92% -58.00% -484.62% -43.48% 84.00% -78.07% - Horiz. % -50.00% -138.60% -87.72% 22.81% 40.35% 21.93% 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 0.5000 0.5833 0.7500 0.7197 0.7576 0.7415 0.8709 -7.13% YoY % -14.28% -22.23% 4.21% -5.00% 2.17% -14.86% - Horiz. % 57.41% 66.98% 86.12% 82.64% 86.99% 85.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 31/03/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3200 0.4700 0.7850 0.3150 0.2500 0.2200 0.2800 -
P/RPS 1.47 2.23 1.95 0.75 0.47 0.52 0.67 11.04% YoY % -34.08% 14.36% 160.00% 59.57% -9.62% -22.39% - Horiz. % 219.40% 332.84% 291.04% 111.94% 70.15% 77.61% 100.00%
P/EPS -21.32 -11.27 -29.80 46.05 20.55 33.23 9.30 - YoY % -89.17% 62.18% -164.71% 124.09% -38.16% 257.31% - Horiz. % -229.25% -121.18% -320.43% 495.16% 220.97% 357.31% 100.00%
EY -4.69 -8.87 -3.36 2.17 4.87 3.01 10.75 - YoY % 47.13% -163.99% -254.84% -55.44% 61.79% -72.00% - Horiz. % -43.63% -82.51% -31.26% 20.19% 45.30% 28.00% 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 0.48 0.61 0.79 0.33 0.25 0.22 0.24 9.68% YoY % -21.31% -22.78% 139.39% 32.00% 13.64% -8.33% - Horiz. % 200.00% 254.17% 329.17% 137.50% 104.17% 91.67% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/18 29/05/17 13/11/14 27/11/13 16/11/12 24/11/11 29/11/10 -
Price 0.3050 0.4750 0.7150 0.3400 0.2500 0.2800 0.3500 -
P/RPS 1.40 2.26 1.78 0.81 0.47 0.66 0.84 7.04% YoY % -38.05% 26.97% 119.75% 72.34% -28.79% -21.43% - Horiz. % 166.67% 269.05% 211.90% 96.43% 55.95% 78.57% 100.00%
P/EPS -20.32 -11.39 -27.14 49.70 20.55 42.29 11.63 - YoY % -78.40% 58.03% -154.61% 141.85% -51.41% 263.63% - Horiz. % -174.72% -97.94% -233.36% 427.34% 176.70% 363.63% 100.00%
EY -4.92 -8.78 -3.68 2.01 4.87 2.36 8.60 - YoY % 43.96% -138.59% -283.08% -58.73% 106.36% -72.56% - Horiz. % -57.21% -102.09% -42.79% 23.37% 56.63% 27.44% 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 0.46 0.62 0.72 0.36 0.25 0.29 0.30 5.86% YoY % -25.81% -13.89% 100.00% 44.00% -13.79% -3.33% - Horiz. % 153.33% 206.67% 240.00% 120.00% 83.33% 96.67% 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