[BIG] YoY Quarter Result on 2015-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
Revenue 13,259 12,609 18,866 17,924 - - - -21.40% YoY % 5.16% -33.17% 5.26% - - - - Horiz. % 73.97% 70.35% 105.26% 100.00% - - -
PBT -1,007 -159 2,151 -414 - - - 103.38% YoY % -533.33% -107.39% 619.57% - - - - Horiz. % 243.24% 38.41% -519.57% 100.00% - - -
Tax -118 -100 -200 -100 - - - 14.13% YoY % -18.00% 50.00% -100.00% - - - - Horiz. % 118.00% 100.00% 200.00% 100.00% - - -
NP -1,125 -259 1,951 -514 - - - 86.94% YoY % -334.36% -113.28% 479.57% - - - - Horiz. % 218.87% 50.39% -379.57% 100.00% - - -
NP to SH -1,125 -259 1,951 -514 - - - 86.94% YoY % -334.36% -113.28% 479.57% - - - - Horiz. % 218.87% 50.39% -379.57% 100.00% - - -
Tax Rate - % - % 9.30 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 14,384 12,868 16,915 18,438 - - - -17.99% YoY % 11.78% -23.93% -8.26% - - - - Horiz. % 78.01% 69.79% 91.74% 100.00% - - -
Net Worth 42,320 43,282 42,768 40,831 - - - 2.90% YoY % -2.22% 1.20% 4.74% - - - - Horiz. % 103.65% 106.00% 104.74% 100.00% - - -
Dividend 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
Net Worth 42,320 43,282 42,768 40,831 - - - 2.90% YoY % -2.22% 1.20% 4.74% - - - - Horiz. % 103.65% 106.00% 104.74% 100.00% - - -
NOSH 48,092 48,092 48,092 48,092 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
NP Margin -8.48 % -2.05 % 10.34 % -2.87 % - % - % - % 137.57% YoY % -313.66% -119.83% 460.28% - - - - Horiz. % 295.47% 71.43% -360.28% 100.00% - - -
ROE -2.66 % -0.60 % 4.56 % -1.26 % - % - % - % 81.63% YoY % -343.33% -113.16% 461.90% - - - - Horiz. % 211.11% 47.62% -361.90% 100.00% - - -
Per Share 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
RPS 27.57 26.22 39.26 37.31 - - - -21.47% YoY % 5.15% -33.21% 5.23% - - - - Horiz. % 73.89% 70.28% 105.23% 100.00% - - -
EPS -2.34 -0.54 4.06 -1.07 - - - 86.82% YoY % -333.33% -113.30% 479.44% - - - - Horiz. % 218.69% 50.47% -379.44% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.8800 0.9000 0.8900 0.8500 - - - 2.81% YoY % -2.22% 1.12% 4.71% - - - - Horiz. % 103.53% 105.88% 104.71% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 63,481 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
RPS 20.89 19.86 29.72 28.23 - - - -21.38% YoY % 5.19% -33.18% 5.28% - - - - Horiz. % 74.00% 70.35% 105.28% 100.00% - - -
EPS -1.77 -0.41 3.07 -0.81 - - - 86.70% YoY % -331.71% -113.36% 479.01% - - - - Horiz. % 218.52% 50.62% -379.01% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.6667 0.6818 0.6737 0.6432 - - - 2.91% YoY % -2.21% 1.20% 4.74% - - - - Horiz. % 103.65% 106.00% 104.74% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
Date 30/06/16 31/03/16 30/06/15 31/03/15 - - - -
Price 0.4300 0.7250 0.4000 0.4600 - - - -
P/RPS 1.56 2.77 0.00 0.00 - - - - YoY % -43.68% 0.00% 0.00% - - - - Horiz. % 56.32% 100.00% - - - - -
P/EPS -18.38 -134.62 0.00 0.00 - - - - YoY % 86.35% 0.00% 0.00% - - - - Horiz. % 13.65% 100.00% - - - - -
EY -5.44 -0.74 0.00 0.00 - - - - YoY % -635.14% 0.00% 0.00% - - - - Horiz. % 735.14% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.49 0.81 0.00 0.00 - - - - YoY % -39.51% 0.00% 0.00% - - - - Horiz. % 60.49% 100.00% - - - - -
Price Multiplier on Announcement Date 30/06/16 31/03/16 30/06/15 31/03/15 - - - CAGR
Date 30/08/16 26/05/16 27/08/15 26/05/15 - - - -
Price 0.4700 0.5200 0.3000 0.4250 - - - -
P/RPS 1.70 1.98 0.00 0.00 - - - - YoY % -14.14% 0.00% 0.00% - - - - Horiz. % 85.86% 100.00% - - - - -
P/EPS -20.09 -96.56 0.00 0.00 - - - - YoY % 79.19% 0.00% 0.00% - - - - Horiz. % 20.81% 100.00% - - - - -
EY -4.98 -1.04 0.00 0.00 - - - - YoY % -378.85% 0.00% 0.00% - - - - Horiz. % 478.85% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.53 0.58 0.00 0.00 - - - - YoY % -8.62% 0.00% 0.00% - - - - Horiz. % 91.38% 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