[DATAPRP] QoQ TTM Result on 31-Mar-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -5.34%
YoY--%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,391 62,335 53,668 54,875 51,052 59,394 62,967 15.68%
PBT -1,707 -3,372 -5,589 -4,491 -4,919 -4,145 -3,124 -33.08%
Tax -168 -156 -126 -146 -42 -39 -37 173.44%
NP -1,875 -3,528 -5,715 -4,637 -4,961 -4,184 -3,161 -29.33%
-
NP to SH -2,877 -4,254 -6,211 -5,093 -4,835 -3,652 -2,926 -1.11%
-
Tax Rate - - - - - - - -
Total Cost 80,266 65,863 59,383 59,512 56,013 63,578 66,128 13.74%
-
Net Worth 0 36,180 34,530 33,570 34,239 38,173 38,099 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 0 36,180 34,530 33,570 34,239 38,173 38,099 -
NOSH 372,999 401,999 383,673 372,999 380,434 381,739 380,999 -1.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.39% -5.66% -10.65% -8.45% -9.72% -7.04% -5.02% -
ROE 0.00% -11.76% -17.99% -15.17% -14.12% -9.57% -7.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.02 15.51 13.99 14.71 13.42 15.56 16.53 17.32%
EPS -0.77 -1.06 -1.62 -1.37 -1.27 -0.96 -0.77 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 0.09 0.09 0.09 0.10 0.10 -
Adjusted Per Share Value based on latest NOSH - 372,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.59 8.42 7.25 7.41 6.90 8.02 8.51 15.64%
EPS -0.39 -0.57 -0.84 -0.69 -0.65 -0.49 -0.40 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0489 0.0466 0.0454 0.0463 0.0516 0.0515 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.18 0.245 0.235 0.245 0.26 0.25 0.245 -
P/RPS 0.86 1.58 1.68 1.67 1.94 1.61 1.48 -30.29%
P/EPS -23.34 -23.15 -14.52 -17.94 -20.46 -26.13 -31.90 -18.75%
EY -4.29 -4.32 -6.89 -5.57 -4.89 -3.83 -3.13 23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.72 2.61 2.72 2.89 2.50 2.45 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date - 26/11/14 29/08/14 24/02/15 27/02/14 - - -
Price 0.00 0.22 0.26 0.215 0.25 0.00 0.00 -
P/RPS 0.00 1.42 1.86 1.46 1.86 0.00 0.00 -
P/EPS 0.00 -20.79 -16.06 -15.75 -19.67 0.00 0.00 -
EY 0.00 -4.81 -6.23 -6.35 -5.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.44 2.89 2.39 2.78 0.00 0.00 -

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