[DATAPRP] QoQ Cumulative 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- -22.22%
YoY- 51.92%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 39,075 22,142 78,234 56,676 31,070 12,182 54,875 -20.24%
PBT 323 147 -3,292 -1,320 -1,396 -1,831 -4,491 -
Tax -65 11 -78 -58 -37 0 -146 -41.66%
NP 258 158 -3,370 -1,378 -1,433 -1,831 -4,637 -
-
NP to SH 96 23 -4,240 -2,052 -1,679 -1,880 -5,093 -
-
Tax Rate 20.12% -7.48% - - - - - -
Total Cost 38,817 21,984 81,604 58,054 32,503 14,013 59,512 -24.76%
-
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 0.38% 0.13% -13.88% 0.00% -4.89% -5.44% -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 12.21 9.63 20.48 14.91 8.14 3.18 14.44 -10.57%
EPS 0.03 0.01 -1.11 -0.54 -0.44 -0.49 -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 5.26 2.98 10.53 7.63 4.18 1.64 7.39 -20.26%
EPS 0.01 0.00 -0.57 -0.28 -0.23 -0.25 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0248 0.0411 0.00 0.0462 0.0465 0.046 -17.43%
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 1.39 1.97 1.05 1.21 3.01 7.40 1.70 -12.54%
P/EPS 566.67 1,900.00 -19.37 -33.33 -55.68 -47.96 -18.28 -
EY 0.18 0.05 -5.16 -3.00 -1.80 -2.09 -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 1.60 1.45 1.03 0.00 2.70 8.19 1.49 4.85%
P/EPS 650.00 1,400.00 -18.92 0.00 -50.00 -53.06 -16.04 -
EY 0.15 0.07 -5.29 0.00 -2.00 -1.88 -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