[DATAPRP] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -22.22%
YoY- 51.92%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 35,667 23,034 51,028 56,676 33,160 35,511 53,115 -6.41%
PBT -2,414 -2,333 -1,573 -1,320 -4,104 -4,089 -3,277 -4.96%
Tax 2 -29 -104 -58 -36 -31 -46 -
NP -2,412 -2,362 -1,677 -1,378 -4,140 -4,120 -3,323 -5.19%
-
NP to SH -2,686 -1,973 -1,617 -2,052 -4,268 -4,399 -2,942 -1.50%
-
Tax Rate - - - - - - - -
Total Cost 38,079 25,396 52,705 58,054 37,300 39,631 56,438 -6.34%
-
Net Worth 29,497 33,711 30,800 0 34,605 42,077 49,670 -8.31%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 29,497 33,711 30,800 0 34,605 42,077 49,670 -8.31%
NOSH 421,395 421,395 385,000 379,999 384,504 382,521 382,077 1.64%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -6.76% -10.25% -3.29% -2.43% -12.48% -11.60% -6.26% -
ROE -9.11% -5.85% -5.25% 0.00% -12.33% -10.45% -5.92% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.46 5.47 13.25 14.91 8.62 9.28 13.90 -7.93%
EPS -0.64 -0.47 -0.42 -0.54 -1.11 -1.15 -0.77 -3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.00 0.09 0.11 0.13 -9.79%
Adjusted Per Share Value based on latest NOSH - 372,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.80 3.10 6.87 7.63 4.46 4.78 7.15 -6.42%
EPS -0.36 -0.27 -0.22 -0.28 -0.57 -0.59 -0.40 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0454 0.0415 0.00 0.0466 0.0566 0.0669 -8.32%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.295 0.135 0.21 0.18 0.26 0.24 0.34 -
P/RPS 3.49 2.47 1.58 1.21 3.01 2.59 2.45 6.06%
P/EPS -46.28 -28.83 -50.00 -33.33 -23.42 -20.87 -44.16 0.78%
EY -2.16 -3.47 -2.00 -3.00 -4.27 -4.79 -2.26 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 1.69 2.63 0.00 2.89 2.18 2.62 8.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 - 27/02/14 26/02/13 27/02/12 -
Price 0.275 0.225 0.16 0.00 0.25 0.225 0.38 -
P/RPS 3.25 4.12 1.21 0.00 2.90 2.42 2.73 2.94%
P/EPS -43.14 -48.06 -38.10 0.00 -22.52 -19.57 -49.35 -2.21%
EY -2.32 -2.08 -2.63 0.00 -4.44 -5.11 -2.03 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 2.81 2.00 0.00 2.78 2.05 2.92 5.07%

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