[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ-0.0%
YoY- 25.7%
Quarter Report
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 33,160 23,610 13,389 53,403 53,403 35,511 21,717 40.22%
PBT -4,104 -2,515 -733 -4,904 -4,904 -4,089 -3,328 18.22%
Tax -36 -27 -20 -37 -37 -31 -26 29.68%
NP -4,140 -2,542 -753 -4,941 -4,941 -4,120 -3,354 18.31%
-
NP to SH -4,268 -2,518 -762 -4,966 -4,966 -4,399 -3,369 20.79%
-
Tax Rate - - - - - - - -
Total Cost 37,300 26,152 14,142 58,344 58,344 39,631 25,071 37.34%
-
Net Worth 34,605 38,151 38,099 38,200 0 42,077 42,112 -14.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 34,605 38,151 38,099 38,200 0 42,077 42,112 -14.51%
NOSH 384,504 381,515 380,999 382,000 382,000 382,521 382,840 0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin -12.48% -10.77% -5.62% -9.25% -9.25% -11.60% -15.44% -
ROE -12.33% -6.60% -2.00% -13.00% 0.00% -10.45% -8.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 6.19 3.51 13.98 13.98 9.28 5.67 39.73%
EPS -1.11 -0.66 -0.20 -1.30 -1.30 -1.15 -0.88 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.00 0.11 0.11 -14.80%
Adjusted Per Share Value based on latest NOSH - 377,999
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 4.48 3.19 1.81 7.21 7.21 4.80 2.93 40.37%
EPS -0.58 -0.34 -0.10 -0.67 -0.67 -0.59 -0.45 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.0515 0.0514 0.0516 0.00 0.0568 0.0569 -14.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 0.26 0.25 0.245 0.225 0.225 0.24 0.26 -
P/RPS 3.01 4.04 6.97 1.61 1.61 2.59 4.58 -28.48%
P/EPS -23.42 -37.88 -122.50 -17.31 -17.31 -20.87 -29.55 -16.94%
EY -4.27 -2.64 -0.82 -5.78 -5.78 -4.79 -3.38 20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.50 2.45 2.25 0.00 2.18 2.36 17.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 27/02/14 27/11/13 26/08/13 31/05/13 - 26/02/13 26/11/12 -
Price 0.25 0.26 0.255 0.27 0.00 0.225 0.25 -
P/RPS 2.90 4.20 7.26 1.93 0.00 2.42 4.41 -28.45%
P/EPS -22.52 -39.39 -127.50 -20.77 0.00 -19.57 -28.41 -16.93%
EY -4.44 -2.54 -0.78 -4.81 0.00 -5.11 -3.52 20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.60 2.55 2.70 0.00 2.05 2.27 17.57%

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