[DATAPRP] QoQ TTM Result on 31-Mar-2015 [#4]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -47.38%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,586 86,239 88,194 78,234 78,391 62,335 53,668 22.23%
PBT -3,545 -1,573 -1,314 -3,292 -1,707 -3,372 -5,589 -26.11%
Tax -124 -106 -67 -78 -168 -156 -126 -1.05%
NP -3,669 -1,679 -1,381 -3,370 -1,875 -3,528 -5,715 -25.52%
-
NP to SH -3,805 -2,465 -2,337 -4,240 -2,877 -4,254 -6,211 -27.80%
-
Tax Rate - - - - - - - -
Total Cost 76,255 87,918 89,575 81,604 80,266 65,863 59,383 18.08%
-
Net Worth 30,453 29,199 18,399 30,708 0 36,180 34,530 -8.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,453 29,199 18,399 30,708 0 36,180 34,530 -8.01%
NOSH 380,666 365,000 230,000 383,859 372,999 401,999 383,673 -0.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.05% -1.95% -1.57% -4.31% -2.39% -5.66% -10.65% -
ROE -12.49% -8.44% -12.70% -13.81% 0.00% -11.76% -17.99% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.07 23.63 38.35 20.38 21.02 15.51 13.99 22.86%
EPS -1.00 -0.68 -1.02 -1.10 -0.77 -1.06 -1.62 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.00 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 383,859
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.80 11.65 11.91 10.56 10.59 8.42 7.25 22.18%
EPS -0.51 -0.33 -0.32 -0.57 -0.39 -0.57 -0.84 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0394 0.0248 0.0415 0.00 0.0489 0.0466 -8.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.17 0.19 0.215 0.18 0.245 0.235 -
P/RPS 1.10 0.72 0.50 1.05 0.86 1.58 1.68 -24.53%
P/EPS -21.01 -25.17 -18.70 -19.46 -23.34 -23.15 -14.52 27.84%
EY -4.76 -3.97 -5.35 -5.14 -4.29 -4.32 -6.89 -21.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.13 2.38 2.69 0.00 2.72 2.61 0.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 - - - - 26/11/14 29/08/14 -
Price 0.16 0.00 0.00 0.00 0.00 0.22 0.26 -
P/RPS 0.84 0.00 0.00 0.00 0.00 1.42 1.86 -41.05%
P/EPS -16.01 0.00 0.00 0.00 0.00 -20.79 -16.06 -0.20%
EY -6.25 0.00 0.00 0.00 0.00 -4.81 -6.23 0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 0.00 0.00 0.00 2.44 2.89 -21.70%

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