[DATAPRP] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -85.53%
YoY- -5617.39%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 30,852 35,539 52,856 24,300 88,568 48,728 53,556 -7.83%
PBT -10,252 -11,824 -828 -5,080 588 -7,324 -2,932 20.35%
Tax 0 -13 8 0 44 0 -80 -
NP -10,252 -11,837 -820 -5,080 632 -7,324 -3,012 19.87%
-
NP to SH -10,228 -11,836 -260 -5,076 92 -7,520 -3,048 19.62%
-
Tax Rate - - - - -7.48% - - -
Total Cost 41,104 47,376 53,676 29,380 87,936 56,052 56,568 -4.61%
-
Net Worth 13,906 16,855 29,497 33,711 18,399 34,530 38,099 -13.85%
Dividend
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 13,906 16,855 29,497 33,711 18,399 34,530 38,099 -13.85%
NOSH 463,535 421,395 421,395 421,395 230,000 383,673 380,999 2.94%
Ratio Analysis
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -33.23% -33.31% -1.55% -20.91% 0.71% -15.03% -5.62% -
ROE -73.55% -70.22% -0.88% -15.06% 0.50% -21.78% -8.00% -
Per Share
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.66 8.43 12.54 5.77 38.51 12.70 14.06 -10.47%
EPS -2.20 -2.81 -0.08 -1.20 0.04 -1.96 -0.80 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.07 0.08 0.08 0.09 0.10 -16.32%
Adjusted Per Share Value based on latest NOSH - 421,395
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.18 4.81 7.16 3.29 11.99 6.60 7.25 -7.82%
EPS -1.38 -1.60 -0.04 -0.69 0.01 -1.02 -0.41 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0228 0.0399 0.0456 0.0249 0.0468 0.0516 -13.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/03/20 29/03/19 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.09 0.22 0.42 0.15 0.19 0.235 0.245 -
P/RPS 1.35 2.61 3.35 2.60 0.49 1.85 1.74 -3.68%
P/EPS -4.08 -7.83 -680.72 -12.45 475.00 -11.99 -30.63 -25.79%
EY -24.52 -12.77 -0.15 -8.03 0.21 -8.34 -3.27 34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 5.50 6.00 1.88 2.38 2.61 2.45 3.04%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 03/06/20 29/05/19 29/08/17 17/08/16 26/08/15 29/08/14 26/08/13 -
Price 0.155 0.185 0.365 0.155 0.14 0.26 0.255 -
P/RPS 2.33 2.19 2.91 2.69 0.36 2.05 1.81 3.80%
P/EPS -7.02 -6.59 -591.57 -12.87 350.00 -13.27 -31.88 -20.06%
EY -14.24 -15.18 -0.17 -7.77 0.29 -7.54 -3.14 25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 4.63 5.21 1.94 1.75 2.89 2.55 11.02%

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