[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -54.97%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 68,037 78,150 88,568 78,234 75,568 62,140 48,728 24.84%
PBT -2,097 646 588 -3,292 -1,760 -2,792 -7,324 -56.45%
Tax -138 -130 44 -78 -77 -74 0 -
NP -2,236 516 632 -3,370 -1,837 -2,866 -7,324 -54.56%
-
NP to SH -2,156 192 92 -4,240 -2,736 -3,358 -7,520 -56.42%
-
Tax Rate - 20.12% -7.48% - - - - -
Total Cost 70,273 77,634 87,936 81,604 77,405 65,006 56,052 16.22%
-
Net Worth 30,799 25,599 18,399 30,558 0 34,343 34,530 -7.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,799 25,599 18,399 30,558 0 34,343 34,530 -7.32%
NOSH 384,999 320,000 230,000 381,981 379,999 381,590 383,673 0.22%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.29% 0.66% 0.71% -4.31% -2.43% -4.61% -15.03% -
ROE -7.00% 0.75% 0.50% -13.88% 0.00% -9.78% -21.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.67 24.42 38.51 20.48 19.89 16.28 12.70 24.55%
EPS -0.56 0.06 0.04 -1.11 -0.72 -0.88 -1.96 -56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.00 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 383,859
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.19 10.55 11.96 10.56 10.20 8.39 6.58 24.87%
EPS -0.29 0.03 0.01 -0.57 -0.37 -0.45 -1.02 -56.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0346 0.0248 0.0413 0.00 0.0464 0.0466 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.17 0.19 0.215 0.18 0.245 0.235 -
P/RPS 1.19 0.70 0.49 1.05 0.91 1.50 1.85 -25.42%
P/EPS -37.50 283.33 475.00 -19.37 -25.00 -27.84 -11.99 113.42%
EY -2.67 0.35 0.21 -5.16 -4.00 -3.59 -8.34 -53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.13 2.38 2.69 0.00 2.72 2.61 0.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 27/05/15 - 26/11/14 29/08/14 -
Price 0.16 0.195 0.14 0.21 0.00 0.22 0.26 -
P/RPS 0.91 0.80 0.36 1.03 0.00 1.35 2.05 -41.72%
P/EPS -28.57 325.00 350.00 -18.92 0.00 -25.00 -13.27 66.50%
EY -3.50 0.31 0.29 -5.29 0.00 -4.00 -7.54 -39.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.44 1.75 2.63 0.00 2.44 2.89 -21.70%

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