[BIG] YoY Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,735 15,939 22,089 24,431 24,065 19,296 17,281 -5.77% YoY % -26.38% -27.84% -9.59% 1.52% 24.71% 11.66% - Horiz. % 67.91% 92.23% 127.82% 141.37% 139.26% 111.66% 100.00%
PBT -1,380 996 699 1,242 756 -3,316 284 - YoY % -238.55% 42.49% -43.72% 64.29% 122.80% -1,267.61% - Horiz. % -485.92% 350.70% 246.13% 437.32% 266.20% -1,167.61% 100.00%
Tax 0 -150 -147 -41 -121 -1,820 -60 - YoY % 0.00% -2.04% -258.54% 66.12% 93.35% -2,933.33% - Horiz. % -0.00% 250.00% 245.00% 68.33% 201.67% 3,033.33% 100.00%
NP -1,380 846 552 1,201 635 -5,136 224 - YoY % -263.12% 53.26% -54.04% 89.13% 112.36% -2,392.86% - Horiz. % -616.07% 377.68% 246.43% 536.16% 283.48% -2,292.86% 100.00%
NP to SH -1,380 846 552 1,201 635 -5,136 224 - YoY % -263.12% 53.26% -54.04% 89.13% 112.36% -2,392.86% - Horiz. % -616.07% 377.68% 246.43% 536.16% 283.48% -2,292.86% 100.00%
Tax Rate - % 15.06 % 21.03 % 3.30 % 16.01 % - % 21.13 % - YoY % 0.00% -28.39% 537.27% -79.39% 0.00% 0.00% - Horiz. % 0.00% 71.27% 99.53% 15.62% 75.77% 0.00% 100.00%
Total Cost 13,115 15,093 21,537 23,230 23,430 24,432 17,057 -3.96% YoY % -13.11% -29.92% -7.29% -0.85% -4.10% 43.24% - Horiz. % 76.89% 88.49% 126.26% 136.19% 137.36% 143.24% 100.00%
Net Worth 40,878 43,742 48,092 44,725 47,130 47,608 54,808 -4.41% YoY % -6.55% -9.05% 7.53% -5.10% -1.01% -13.14% - Horiz. % 74.58% 79.81% 87.75% 81.60% 85.99% 86.86% 100.00%
Dividend 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 40,878 43,742 48,092 44,725 47,130 47,608 54,808 -4.41% YoY % -6.55% -9.05% 7.53% -5.10% -1.01% -13.14% - Horiz. % 74.58% 79.81% 87.75% 81.60% 85.99% 86.86% 100.00%
NOSH 48,092 48,092 48,092 48,092 48,092 48,089 47,659 0.14% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.90% - Horiz. % 100.91% 100.91% 100.91% 100.91% 100.91% 100.90% 100.00%
Ratio Analysis 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.76 % 5.31 % 2.50 % 4.92 % 2.64 % -26.62 % 1.30 % - YoY % -321.47% 112.40% -49.19% 86.36% 109.92% -2,147.69% - Horiz. % -904.62% 408.46% 192.31% 378.46% 203.08% -2,047.69% 100.00%
ROE -3.38 % 1.93 % 1.15 % 2.69 % 1.35 % -10.79 % 0.41 % - YoY % -275.13% 67.83% -57.25% 99.26% 112.51% -2,731.71% - Horiz. % -824.39% 470.73% 280.49% 656.10% 329.27% -2,631.71% 100.00%
Per Share 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.40 33.16 45.93 50.80 50.04 40.12 36.26 -5.91% YoY % -26.42% -27.80% -9.59% 1.52% 24.73% 10.65% - Horiz. % 67.29% 91.45% 126.67% 140.10% 138.00% 110.65% 100.00%
EPS -2.87 1.76 1.15 2.50 1.32 -10.68 0.47 - YoY % -263.07% 53.04% -54.00% 89.39% 112.36% -2,372.34% - Horiz. % -610.64% 374.47% 244.68% 531.91% 280.85% -2,272.34% 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 0.8500 0.9100 1.0000 0.9300 0.9800 0.9900 1.1500 -4.54% YoY % -6.59% -9.00% 7.53% -5.10% -1.01% -13.91% - Horiz. % 73.91% 79.13% 86.96% 80.87% 85.22% 86.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.49 25.11 34.80 38.49 37.91 30.40 27.22 -5.77% YoY % -26.36% -27.84% -9.59% 1.53% 24.70% 11.68% - Horiz. % 67.93% 92.25% 127.85% 141.40% 139.27% 111.68% 100.00%
EPS -2.17 1.33 0.87 1.89 1.00 -8.09 0.35 - YoY % -263.16% 52.87% -53.97% 89.00% 112.36% -2,411.43% - Horiz. % -620.00% 380.00% 248.57% 540.00% 285.71% -2,311.43% 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 0.6439 0.6890 0.7576 0.7045 0.7424 0.7500 0.8634 -4.41% YoY % -6.55% -9.05% 7.54% -5.11% -1.01% -13.13% - Horiz. % 74.58% 79.80% 87.75% 81.60% 85.99% 86.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4900 0.3500 0.9100 0.2550 0.2700 0.3200 0.4700 -
P/RPS 2.01 0.00 1.98 0.50 0.54 0.80 1.30 6.93% YoY % 0.00% 0.00% 296.00% -7.41% -32.50% -38.46% - Horiz. % 154.62% 0.00% 152.31% 38.46% 41.54% 61.54% 100.00%
P/EPS -17.08 0.00 79.28 10.21 20.45 -3.00 100.00 - YoY % 0.00% 0.00% 676.49% -50.07% 781.67% -103.00% - Horiz. % -17.08% 0.00% 79.28% 10.21% 20.45% -3.00% 100.00%
EY -5.86 0.00 1.26 9.79 4.89 -33.38 1.00 - YoY % 0.00% 0.00% -87.13% 100.20% 114.65% -3,438.00% - Horiz. % -586.00% 0.00% 126.00% 979.00% 489.00% -3,338.00% 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 0.58 0.00 0.91 0.27 0.28 0.32 0.41 5.48% YoY % 0.00% 0.00% 237.04% -3.57% -12.50% -21.95% - Horiz. % 141.46% 0.00% 221.95% 65.85% 68.29% 78.05% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 12/11/15 26/05/14 29/05/13 28/05/12 26/05/11 26/05/10 -
Price 0.4000 0.6300 0.7700 0.4100 0.2500 0.2600 0.3000 -
P/RPS 1.64 0.00 1.68 0.81 0.50 0.65 0.83 11.03% YoY % 0.00% 0.00% 107.41% 62.00% -23.08% -21.69% - Horiz. % 197.59% 0.00% 202.41% 97.59% 60.24% 78.31% 100.00%
P/EPS -13.94 0.00 67.08 16.42 18.93 -2.43 63.83 - YoY % 0.00% 0.00% 308.53% -13.26% 879.01% -103.81% - Horiz. % -21.84% 0.00% 105.09% 25.72% 29.66% -3.81% 100.00%
EY -7.17 0.00 1.49 6.09 5.28 -41.08 1.57 - YoY % 0.00% 0.00% -75.53% 15.34% 112.85% -2,716.56% - Horiz. % -456.69% 0.00% 94.90% 387.90% 336.31% -2,616.56% 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 0.47 0.00 0.77 0.44 0.26 0.26 0.26 9.53% YoY % 0.00% 0.00% 75.00% 69.23% 0.00% 0.00% - Horiz. % 180.77% 0.00% 296.15% 169.23% 100.00% 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
BIG - Qtr 1, 2013.pdf 
