[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 10.5%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 75,568 62,140 48,728 54,875 44,213 47,220 53,556 25.72%
PBT -1,760 -2,792 -7,324 -4,491 -5,472 -5,030 -2,932 -28.77%
Tax -77 -74 0 -146 -48 -54 -80 -2.50%
NP -1,837 -2,866 -7,324 -4,637 -5,520 -5,084 -3,012 -28.01%
-
NP to SH -2,736 -3,358 -7,520 -5,093 -5,690 -5,036 -3,048 -6.92%
-
Tax Rate - - - - - - - -
Total Cost 77,405 65,006 56,052 59,512 49,733 52,304 56,568 23.18%
-
Net Worth 0 34,343 34,530 34,199 34,605 38,151 38,099 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 0 34,343 34,530 34,199 34,605 38,151 38,099 -
NOSH 379,999 381,590 383,673 379,999 384,504 381,515 380,999 -0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.43% -4.61% -15.03% -8.45% -12.48% -10.77% -5.62% -
ROE 0.00% -9.78% -21.78% -14.89% -16.44% -13.20% -8.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.89 16.28 12.70 14.44 11.50 12.38 14.06 25.93%
EPS -0.72 -0.88 -1.96 -1.33 -1.48 -1.32 -0.80 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 0.09 0.09 0.09 0.10 0.10 -
Adjusted Per Share Value based on latest NOSH - 372,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.20 8.39 6.58 7.41 5.97 6.38 7.23 25.70%
EPS -0.37 -0.45 -1.02 -0.69 -0.77 -0.68 -0.41 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0464 0.0466 0.0462 0.0467 0.0515 0.0514 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.18 0.245 0.235 0.245 0.26 0.25 0.245 -
P/RPS 0.91 1.50 1.85 1.70 2.26 2.02 1.74 -35.01%
P/EPS -25.00 -27.84 -11.99 -18.28 -17.57 -18.94 -30.63 -12.63%
EY -4.00 -3.59 -8.34 -5.47 -5.69 -5.28 -3.27 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.72 2.61 2.72 2.89 2.50 2.45 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date - 26/11/14 29/08/14 24/02/15 27/02/14 27/11/13 26/08/13 -
Price 0.00 0.22 0.26 0.215 0.25 0.26 0.255 -
P/RPS 0.00 1.35 2.05 1.49 2.17 2.10 1.81 -
P/EPS 0.00 -25.00 -13.27 -16.04 -16.89 -19.70 -31.88 -
EY 0.00 -4.00 -7.54 -6.23 -5.92 -5.08 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.44 2.89 2.39 2.78 2.60 2.55 -

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