[DATAPRP] QoQ 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- 84.85%
Quarter Report
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 9,550 10,221 13,389 17,892 17,892 13,794 10,658 -8.39%
PBT -1,589 -1,782 -733 -815 -815 -761 -1,736 -6.82%
Tax -9 -7 -20 -6 -6 -5 -12 -20.52%
NP -1,598 -1,789 -753 -821 -821 -766 -1,748 -6.91%
-
NP to SH -1,750 -1,756 -762 -567 -567 -1,030 -1,861 -4.79%
-
Tax Rate - - - - - - - -
Total Cost 11,148 12,010 14,142 18,713 18,713 14,560 12,406 -8.18%
-
Net Worth 34,239 38,173 38,099 37,799 0 41,962 41,777 -14.69%
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 34,239 38,173 38,099 37,799 0 41,962 41,777 -14.69%
NOSH 380,434 381,739 380,999 377,999 377,999 381,481 379,795 0.13%
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 -16.73% -17.50% -5.62% -4.59% -4.59% -5.55% -16.40% -
ROE -5.11% -4.60% -2.00% -1.50% 0.00% -2.45% -4.45% -
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 2.51 2.68 3.51 4.73 4.73 3.62 2.81 -8.62%
EPS -0.46 -0.46 -0.20 -0.15 -0.15 -0.27 -0.49 -4.92%
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 1.29 1.38 1.81 2.42 2.42 1.86 1.44 -8.41%
EPS -0.24 -0.24 -0.10 -0.08 -0.08 -0.14 -0.25 -3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0515 0.0514 0.051 0.00 0.0567 0.0564 -14.72%
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 10.36 9.34 6.97 4.75 4.75 6.64 9.27 9.28%
P/EPS -56.52 -54.35 -122.50 -150.00 -150.00 -88.89 -53.06 5.17%
EY -1.77 -1.84 -0.82 -0.67 -0.67 -1.13 -1.88 -4.70%
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 9.96 9.71 7.26 5.70 0.00 6.22 8.91 9.30%
P/EPS -54.35 -56.52 -127.50 -180.00 0.00 -83.33 -51.02 5.17%
EY -1.84 -1.77 -0.78 -0.56 0.00 -1.20 -1.96 -4.92%
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