[DATAPRP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -69.5%
YoY- 2.98%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,070 12,182 54,875 33,160 23,610 13,389 53,403 -30.28%
PBT -1,396 -1,831 -4,491 -4,104 -2,515 -733 -4,904 -56.69%
Tax -37 0 -146 -36 -27 -20 -37 0.00%
NP -1,433 -1,831 -4,637 -4,140 -2,542 -753 -4,941 -56.15%
-
NP to SH -1,679 -1,880 -5,093 -4,268 -2,518 -762 -4,966 -51.43%
-
Tax Rate - - - - - - - -
Total Cost 32,503 14,013 59,512 37,300 26,152 14,142 58,344 -32.27%
-
Net Worth 34,343 34,530 34,199 34,605 38,151 38,099 38,200 -6.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 34,343 34,530 34,199 34,605 38,151 38,099 38,200 -6.84%
NOSH 381,590 383,673 379,999 384,504 381,515 380,999 382,000 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.61% -15.03% -8.45% -12.48% -10.77% -5.62% -9.25% -
ROE -4.89% -5.44% -14.89% -12.33% -6.60% -2.00% -13.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.14 3.18 14.44 8.62 6.19 3.51 13.98 -30.24%
EPS -0.44 -0.49 -1.33 -1.11 -0.66 -0.20 -1.30 -51.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 380,434
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.18 1.64 7.39 4.46 3.18 1.80 7.19 -30.31%
EPS -0.23 -0.25 -0.69 -0.57 -0.34 -0.10 -0.67 -50.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0465 0.046 0.0466 0.0514 0.0513 0.0514 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.245 0.235 0.245 0.26 0.25 0.245 0.225 -
P/RPS 3.01 7.40 1.70 3.01 4.04 6.97 1.61 51.70%
P/EPS -55.68 -47.96 -18.28 -23.42 -37.88 -122.50 -17.31 117.75%
EY -1.80 -2.09 -5.47 -4.27 -2.64 -0.82 -5.78 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.61 2.72 2.89 2.50 2.45 2.25 13.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 24/02/15 27/02/14 27/11/13 26/08/13 31/05/13 -
Price 0.22 0.26 0.215 0.25 0.26 0.255 0.27 -
P/RPS 2.70 8.19 1.49 2.90 4.20 7.26 1.93 25.05%
P/EPS -50.00 -53.06 -16.04 -22.52 -39.39 -127.50 -20.77 79.52%
EY -2.00 -1.88 -6.23 -4.44 -2.54 -0.78 -4.81 -44.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.89 2.39 2.78 2.60 2.55 2.70 -6.52%

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