[BIG] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.18%
YoY- -435.6%
Quarter Report
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 50,011 67,392 84,941 99,014 101,312 87,577 74,109 -5.86%
PBT -4,655 2,917 3,174 2,062 2,248 -3,999 -7,660 -7.36%
Tax -218 -498 -6 -4,183 -1,616 -2,613 -1,155 -22.59%
NP -4,873 2,419 3,168 -2,121 632 -6,612 -8,815 -8.70%
-
NP to SH -4,873 2,419 3,168 -2,121 632 -6,612 -8,815 -8.70%
-
Tax Rate - 17.07% 0.19% 202.86% 71.89% - - -
Total Cost 54,884 64,973 81,773 101,135 100,680 94,189 82,924 -6.14%
-
Net Worth 38,954 43,763 48,572 45,687 47,507 47,305 53,838 -4.84%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 43,763 48,572 45,687 47,507 47,305 53,838 -4.84%
NOSH 48,092 48,092 48,092 48,092 48,092 48,270 48,069 0.00%
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 -9.74% 3.59% 3.73% -2.14% 0.62% -7.55% -11.89% -
ROE -12.51% 5.53% 6.52% -4.64% 1.33% -13.98% -16.37% -
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 103.99 140.13 176.62 205.88 211.12 181.43 154.17 -5.86%
EPS -10.13 5.03 6.59 -4.41 1.32 -13.70 -18.34 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.91 1.01 0.95 0.99 0.98 1.12 -4.85%
Adjusted Per Share Value based on latest NOSH - 48,092
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 78.78 106.16 133.80 155.97 159.59 137.96 116.74 -5.86%
EPS -7.68 3.81 4.99 -3.34 1.00 -10.42 -13.89 -8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6136 0.6894 0.7651 0.7197 0.7484 0.7452 0.8481 -4.85%
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 0.42 0.59 0.745 0.305 0.26 0.23 0.41 -
P/RPS 0.40 0.42 0.42 0.15 0.12 0.13 0.27 6.22%
P/EPS -4.15 11.73 11.31 -6.92 19.74 -1.68 -2.24 9.93%
EY -24.13 8.53 8.84 -14.46 5.07 -59.56 -44.73 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.74 0.32 0.26 0.23 0.37 5.36%
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 0.46 0.655 0.88 0.265 0.25 0.25 0.40 -
P/RPS 0.44 0.47 0.50 0.13 0.12 0.14 0.26 8.41%
P/EPS -4.54 13.02 13.36 -6.01 18.98 -1.83 -2.18 11.92%
EY -22.03 7.68 7.49 -16.64 5.27 -54.79 -45.84 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.87 0.28 0.25 0.26 0.36 7.31%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment