[DATAPRP] QoQ 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- 0.34%
YoY- -69.9%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,888 12,182 21,715 9,550 10,221 13,389 17,892 3.67%
PBT 435 -1,831 -387 -1,589 -1,782 -733 -815 -
Tax -37 0 -110 -9 -7 -20 -6 235.90%
NP 398 -1,831 -497 -1,598 -1,789 -753 -821 -
-
NP to SH 201 -1,880 -825 -1,750 -1,756 -762 -567 -
-
Tax Rate 8.51% - - - - - - -
Total Cost 18,490 14,013 22,212 11,148 12,010 14,142 18,713 -0.79%
-
Net Worth 36,180 34,530 33,570 34,239 38,173 38,099 37,799 -2.87%
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 36,180 34,530 33,570 34,239 38,173 38,099 37,799 -2.87%
NOSH 401,999 383,673 372,999 380,434 381,739 380,999 377,999 4.18%
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 2.11% -15.03% -2.29% -16.73% -17.50% -5.62% -4.59% -
ROE 0.56% -5.44% -2.46% -5.11% -4.60% -2.00% -1.50% -
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 4.70 3.18 5.82 2.51 2.68 3.51 4.73 -0.42%
EPS 0.05 -0.49 -0.22 -0.46 -0.46 -0.20 -0.15 -
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 2.55 1.65 2.93 1.29 1.38 1.81 2.42 3.54%
EPS 0.03 -0.25 -0.11 -0.24 -0.24 -0.10 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0466 0.0453 0.0462 0.0515 0.0514 0.051 -2.76%
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 5.21 7.40 4.21 10.36 9.34 6.97 4.75 6.35%
P/EPS 490.00 -47.96 -110.77 -56.52 -54.35 -122.50 -150.00 -
EY 0.20 -2.09 -0.90 -1.77 -1.84 -0.82 -0.67 -
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 4.68 8.19 3.69 9.96 9.71 7.26 5.70 -12.30%
P/EPS 440.00 -53.06 -97.21 -54.35 -56.52 -127.50 -180.00 -
EY 0.23 -1.88 -1.03 -1.84 -1.77 -0.78 -0.56 -
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