[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 18.52%
YoY- 51.92%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 78,150 88,568 78,234 75,568 62,140 48,728 54,875 26.55%
PBT 646 588 -3,292 -1,760 -2,792 -7,324 -4,491 -
Tax -130 44 -78 -77 -74 0 -146 -7.43%
NP 516 632 -3,370 -1,837 -2,866 -7,324 -4,637 -
-
NP to SH 192 92 -4,240 -2,736 -3,358 -7,520 -5,093 -
-
Tax Rate 20.12% -7.48% - - - - - -
Total Cost 77,634 87,936 81,604 77,405 65,006 56,052 59,512 19.36%
-
Net Worth 25,599 18,399 30,558 0 34,343 34,530 34,199 -17.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 25,599 18,399 30,558 0 34,343 34,530 34,199 -17.54%
NOSH 320,000 230,000 381,981 379,999 381,590 383,673 379,999 -10.81%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.66% 0.71% -4.31% -2.43% -4.61% -15.03% -8.45% -
ROE 0.75% 0.50% -13.88% 0.00% -9.78% -21.78% -14.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.42 38.51 20.48 19.89 16.28 12.70 14.44 41.89%
EPS 0.06 0.04 -1.11 -0.72 -0.88 -1.96 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.00 0.09 0.09 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 372,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.56 11.96 10.57 10.21 8.39 6.58 7.41 26.61%
EPS 0.03 0.01 -0.57 -0.37 -0.45 -1.02 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0249 0.0413 0.00 0.0464 0.0466 0.0462 -17.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.17 0.19 0.215 0.18 0.245 0.235 0.245 -
P/RPS 0.70 0.49 1.05 0.91 1.50 1.85 1.70 -44.62%
P/EPS 283.33 475.00 -19.37 -25.00 -27.84 -11.99 -18.28 -
EY 0.35 0.21 -5.16 -4.00 -3.59 -8.34 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.38 2.69 0.00 2.72 2.61 2.72 -15.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 - 26/11/14 29/08/14 24/02/15 -
Price 0.195 0.14 0.21 0.00 0.22 0.26 0.215 -
P/RPS 0.80 0.36 1.03 0.00 1.35 2.05 1.49 -33.91%
P/EPS 325.00 350.00 -18.92 0.00 -25.00 -13.27 -16.04 -
EY 0.31 0.29 -5.29 0.00 -4.00 -7.54 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.75 2.63 0.00 2.44 2.89 2.39 1.38%

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