[DATAPRP] QoQ 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- -285.57%
YoY- 78.69%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,933 22,142 21,558 25,606 18,888 12,182 21,715 -15.26%
PBT 176 147 -1,972 76 435 -1,831 -387 -
Tax -76 11 -20 -21 -37 0 -110 -21.82%
NP 100 158 -1,992 55 398 -1,831 -497 -
-
NP to SH 73 23 -2,188 -373 201 -1,880 -825 -
-
Tax Rate 43.18% -7.48% - 27.63% 8.51% - - -
Total Cost 16,833 21,984 23,550 25,551 18,490 14,013 22,212 -16.86%
-
Net Worth 29,199 18,399 30,708 0 36,180 34,530 33,570 -8.87%
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 29,199 18,399 30,708 0 36,180 34,530 33,570 -8.87%
NOSH 365,000 230,000 383,859 372,999 401,999 383,673 372,999 -1.43%
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 0.59% 0.71% -9.24% 0.21% 2.11% -15.03% -2.29% -
ROE 0.25% 0.13% -7.13% 0.00% 0.56% -5.44% -2.46% -
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 4.64 9.63 5.62 6.86 4.70 3.18 5.82 -14.00%
EPS 0.02 0.01 -0.57 -0.10 0.05 -0.49 -0.22 -
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 2.28 2.98 2.90 3.45 2.54 1.64 2.92 -15.19%
EPS 0.01 0.00 -0.29 -0.05 0.03 -0.25 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0248 0.0413 0.00 0.0487 0.0465 0.0452 -8.89%
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 3.66 1.97 3.83 2.62 5.21 7.40 4.21 -8.90%
P/EPS 850.00 1,900.00 -37.72 -180.00 490.00 -47.96 -110.77 -
EY 0.12 0.05 -2.65 -0.56 0.20 -2.09 -0.90 -
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 4.20 1.45 3.74 0.00 4.68 8.19 3.69 9.00%
P/EPS 975.00 1,400.00 -36.84 0.00 440.00 -53.06 -97.21 -
EY 0.10 0.07 -2.71 0.00 0.23 -1.88 -1.03 -
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