[BIG] YoY Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,949 18,266 23,975 24,632 31,609 26,926 18,217 -9.04% YoY % -51.01% -23.81% -2.67% -22.07% 17.39% 47.81% - Horiz. % 49.12% 100.27% 131.61% 135.21% 173.51% 147.81% 100.00%
PBT -3,032 -6,661 511 -1,371 271 -1,560 -8,038 -12.19% YoY % 54.48% -1,403.52% 137.27% -605.90% 117.37% 80.59% - Horiz. % 37.72% 82.87% -6.36% 17.06% -3.37% 19.41% 100.00%
Tax 1,669 8 1,210 -3,157 -1,355 -721 -927 - YoY % 20,762.50% -99.34% 138.33% -132.99% -87.93% 22.22% - Horiz. % -180.04% -0.86% -130.53% 340.56% 146.17% 77.78% 100.00%
NP -1,363 -6,653 1,721 -4,528 -1,084 -2,281 -8,965 -22.21% YoY % 79.51% -486.58% 138.01% -317.71% 52.48% 74.56% - Horiz. % 15.20% 74.21% -19.20% 50.51% 12.09% 25.44% 100.00%
NP to SH -1,363 -6,653 1,721 -4,528 -1,084 -2,281 -8,965 -22.21% YoY % 79.51% -486.58% 138.01% -317.71% 52.48% 74.56% - Horiz. % 15.20% 74.21% -19.20% 50.51% 12.09% 25.44% 100.00%
Tax Rate - % - % -236.79 % - % 500.00 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -47.36% 0.00% 100.00% - -
Total Cost 10,312 24,919 22,254 29,160 32,693 29,207 27,182 -12.12% YoY % -58.62% 11.98% -23.68% -10.81% 11.94% 7.45% - Horiz. % 37.94% 91.67% 81.87% 107.28% 120.27% 107.45% 100.00%
Net Worth 35,588 40,878 47,611 43,763 46,045 52,850 56,271 -5.93% YoY % -12.94% -14.14% 8.79% -4.96% -12.88% -6.08% - Horiz. % 63.24% 72.64% 84.61% 77.77% 81.83% 93.92% 100.00%
Dividend 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 35,588 40,878 47,611 43,763 46,045 52,850 56,271 -5.93% YoY % -12.94% -14.14% 8.79% -4.96% -12.88% -6.08% - Horiz. % 63.24% 72.64% 84.61% 77.77% 81.83% 93.92% 100.00%
NOSH 48,092 48,092 48,092 48,092 47,964 48,046 48,095 -0.00% YoY % 0.00% 0.00% 0.00% 0.27% -0.17% -0.10% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.73% 99.90% 100.00%
Ratio Analysis 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -15.23 % -36.42 % 7.18 % -18.38 % -3.43 % -8.47 % -49.21 % -14.47% YoY % 58.18% -607.24% 139.06% -435.86% 59.50% 82.79% - Horiz. % 30.95% 74.01% -14.59% 37.35% 6.97% 17.21% 100.00%
ROE -3.83 % -16.28 % 3.61 % -10.35 % -2.35 % -4.32 % -15.93 % -17.30% YoY % 76.47% -550.97% 134.88% -340.43% 45.60% 72.88% - Horiz. % 24.04% 102.20% -22.66% 64.97% 14.75% 27.12% 100.00%
Per Share 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.61 37.98 49.85 51.22 65.90 56.04 37.88 -9.04% YoY % -51.00% -23.81% -2.67% -22.28% 17.59% 47.94% - Horiz. % 49.13% 100.26% 131.60% 135.22% 173.97% 147.94% 100.00%
EPS -2.83 -13.83 3.58 -9.42 -2.25 -4.74 -18.64 -22.22% YoY % 79.54% -486.31% 138.00% -318.67% 52.53% 74.57% - Horiz. % 15.18% 74.20% -19.21% 50.54% 12.07% 25.43% 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 0.7400 0.8500 0.9900 0.9100 0.9600 1.1000 1.1700 -5.92% YoY % -12.94% -14.14% 8.79% -5.21% -12.73% -5.98% - Horiz. % 63.25% 72.65% 84.62% 77.78% 82.05% 94.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.10 28.77 37.77 38.80 49.79 42.42 28.70 -9.04% YoY % -50.99% -23.83% -2.65% -22.07% 17.37% 47.80% - Horiz. % 49.13% 100.24% 131.60% 135.19% 173.48% 147.80% 100.00%
EPS -2.15 -10.48 2.71 -7.13 -1.71 -3.59 -14.12 -22.19% YoY % 79.48% -486.72% 138.01% -316.96% 52.37% 74.58% - Horiz. % 15.23% 74.22% -19.19% 50.50% 12.11% 25.42% 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 0.5606 0.6439 0.7500 0.6894 0.7253 0.8325 0.8864 -5.92% YoY % -12.94% -14.15% 8.79% -4.95% -12.88% -6.08% - Horiz. % 63.24% 72.64% 84.61% 77.78% 81.83% 93.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.4400 0.5100 0.3400 0.2800 0.2600 0.2500 0.5700 -
P/RPS 2.36 1.34 0.68 0.55 0.39 0.45 1.50 6.23% YoY % 76.12% 97.06% 23.64% 41.03% -13.33% -70.00% - Horiz. % 157.33% 89.33% 45.33% 36.67% 26.00% 30.00% 100.00%
P/EPS -15.52 -3.69 9.50 -2.97 -11.50 -5.27 -3.06 24.17% YoY % -320.60% -138.84% 419.87% 74.17% -118.22% -72.22% - Horiz. % 507.19% 120.59% -310.46% 97.06% 375.82% 172.22% 100.00%
EY -6.44 -27.13 10.53 -33.63 -8.69 -18.99 -32.70 -19.48% YoY % 76.26% -357.64% 131.31% -287.00% 54.24% 41.93% - Horiz. % 19.69% 82.97% -32.20% 102.84% 26.57% 58.07% 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 0.59 0.60 0.34 0.31 0.27 0.23 0.49 2.51% YoY % -1.67% 76.47% 9.68% 14.81% 17.39% -53.06% - Horiz. % 120.41% 122.45% 69.39% 63.27% 55.10% 46.94% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/08/17 26/02/15 14/02/14 27/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.4100 0.5800 0.4000 0.2850 0.2800 0.3100 0.6000 -
P/RPS 2.20 1.53 0.80 0.56 0.42 0.55 1.58 4.51% YoY % 43.79% 91.25% 42.86% 33.33% -23.64% -65.19% - Horiz. % 139.24% 96.84% 50.63% 35.44% 26.58% 34.81% 100.00%
P/EPS -14.47 -4.19 11.18 -3.03 -12.39 -6.53 -3.22 22.18% YoY % -245.35% -137.48% 468.98% 75.54% -89.74% -102.80% - Horiz. % 449.38% 130.12% -347.20% 94.10% 384.78% 202.80% 100.00%
EY -6.91 -23.85 8.95 -33.04 -8.07 -15.31 -31.07 -18.16% YoY % 71.03% -366.48% 127.09% -309.42% 47.29% 50.72% - Horiz. % 22.24% 76.76% -28.81% 106.34% 25.97% 49.28% 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 0.55 0.68 0.40 0.31 0.29 0.28 0.51 1.01% YoY % -19.12% 70.00% 29.03% 6.90% 3.57% -45.10% - Horiz. % 107.84% 133.33% 78.43% 60.78% 56.86% 54.90% 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 4, 2012.pdf 
