[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 53.62%
YoY- -5617.39%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 45,030 23,034 13,069 6,075 58,525 51,028 39,075 9.90%
PBT -3,064 -2,333 -1,846 -1,270 -2,756 -1,573 323 -
Tax -29 -29 0 0 -110 -104 -65 -41.58%
NP -3,093 -2,362 -1,846 -1,270 -2,866 -1,677 258 -
-
NP to SH -2,537 -1,973 -1,756 -1,269 -2,736 -1,617 96 -
-
Tax Rate - - - - - - 20.12% -
Total Cost 48,123 25,396 14,915 7,345 61,391 52,705 38,817 15.38%
-
Net Worth 29,137 33,711 33,711 33,711 30,828 30,800 25,599 9.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 29,137 33,711 33,711 33,711 30,828 30,800 25,599 9.00%
NOSH 421,395 421,395 421,395 421,395 385,352 385,000 320,000 20.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -6.87% -10.25% -14.13% -20.91% -4.90% -3.29% 0.66% -
ROE -8.71% -5.85% -5.21% -3.76% -8.88% -5.25% 0.38% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.82 5.47 3.10 1.44 15.19 13.25 12.21 -7.73%
EPS -0.61 -0.47 -0.42 -0.30 -0.71 -0.42 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.08 0.08 -8.50%
Adjusted Per Share Value based on latest NOSH - 421,395
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.10 3.12 1.77 0.82 7.92 6.91 5.29 9.95%
EPS -0.34 -0.27 -0.24 -0.17 -0.37 -0.22 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0456 0.0456 0.0456 0.0417 0.0417 0.0347 9.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.565 0.135 0.13 0.15 0.155 0.21 0.17 -
P/RPS 5.22 2.47 4.19 10.40 1.02 1.58 1.39 141.40%
P/EPS -92.70 -28.83 -31.20 -49.81 -21.83 -50.00 566.67 -
EY -1.08 -3.47 -3.21 -2.01 -4.58 -2.00 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.07 1.69 1.63 1.88 1.94 2.63 2.13 142.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 24/11/16 17/08/16 31/05/16 29/02/16 25/11/15 -
Price 0.42 0.225 0.12 0.155 0.15 0.16 0.195 -
P/RPS 3.88 4.12 3.87 10.75 0.99 1.21 1.60 80.40%
P/EPS -68.91 -48.06 -28.80 -51.47 -21.13 -38.10 650.00 -
EY -1.45 -2.08 -3.47 -1.94 -4.73 -2.63 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 2.81 1.50 1.94 1.88 2.00 2.44 82.08%

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