[DATAPRP] YoY Annualized 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- 25.7%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,525 78,234 54,875 53,403 60,170 89,432 44,595 4.63%
PBT -2,756 -3,292 -4,491 -4,904 -4,894 -1,753 -5,683 -11.35%
Tax -110 -78 -146 -37 -2,879 -65 -23 29.76%
NP -2,866 -3,370 -4,637 -4,941 -7,773 -1,818 -5,706 -10.83%
-
NP to SH -2,736 -4,240 -5,093 -4,966 -6,684 -2,273 -5,686 -11.46%
-
Tax Rate - - - - - - - -
Total Cost 61,391 81,604 59,512 58,344 67,943 91,250 50,301 3.37%
-
Net Worth 30,828 30,558 34,199 38,200 46,096 50,016 52,028 -8.34%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 30,828 30,558 34,199 38,200 46,096 50,016 52,028 -8.34%
NOSH 385,352 381,981 379,999 382,000 384,137 384,745 371,633 0.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -4.90% -4.31% -8.45% -9.25% -12.92% -2.03% -12.80% -
ROE -8.88% -13.88% -14.89% -13.00% -14.50% -4.54% -10.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.19 20.48 14.44 13.98 15.66 23.24 12.00 4.00%
EPS -0.71 -1.11 -1.33 -1.30 -1.74 -0.59 -1.53 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.12 0.13 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 377,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.88 10.53 7.39 7.19 8.10 12.04 6.00 4.64%
EPS -0.37 -0.57 -0.69 -0.67 -0.90 -0.31 -0.77 -11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0411 0.046 0.0514 0.0621 0.0673 0.07 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.215 0.245 0.225 0.34 0.31 0.34 -
P/RPS 1.02 1.05 1.70 1.61 2.17 1.33 2.83 -15.62%
P/EPS -21.83 -19.37 -18.28 -17.31 -19.54 -52.47 -22.22 -0.29%
EY -4.58 -5.16 -5.47 -5.78 -5.12 -1.91 -4.50 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.69 2.72 2.25 2.83 2.38 2.43 -3.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 24/02/15 31/05/13 29/05/12 30/05/11 24/05/10 -
Price 0.15 0.21 0.215 0.27 0.28 0.27 0.31 -
P/RPS 0.99 1.03 1.49 1.93 1.79 1.16 2.58 -14.74%
P/EPS -21.13 -18.92 -16.04 -20.77 -16.09 -45.70 -20.26 0.70%
EY -4.73 -5.29 -6.23 -4.81 -6.21 -2.19 -4.94 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.63 2.39 2.70 2.33 2.08 2.21 -2.65%

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