[DATAPRP] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 1.95%
YoY- -1.34%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 53,403 60,170 89,432 44,595 54,164 74,270 112,152 -11.62%
PBT -4,904 -4,894 -1,753 -5,683 -5,456 -3,202 1,417 -
Tax -37 -2,879 -65 -23 -357 -94 700 -
NP -4,941 -7,773 -1,818 -5,706 -5,813 -3,296 2,117 -
-
NP to SH -4,966 -6,684 -2,273 -5,686 -5,611 -2,737 1,941 -
-
Tax Rate - - - - - - -49.40% -
Total Cost 58,344 67,943 91,250 50,301 59,977 77,566 110,035 -10.02%
-
Net Worth 38,200 46,096 50,016 52,028 53,268 39,768 14,462 17.55%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 38,200 46,096 50,016 52,028 53,268 39,768 14,462 17.55%
NOSH 382,000 384,137 384,745 371,633 355,126 233,931 76,117 30.81%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -9.25% -12.92% -2.03% -12.80% -10.73% -4.44% 1.89% -
ROE -13.00% -14.50% -4.54% -10.93% -10.53% -6.88% 13.42% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.98 15.66 23.24 12.00 15.25 31.75 147.34 -32.44%
EPS -1.30 -1.74 -0.59 -1.53 -1.58 -1.17 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.13 0.14 0.15 0.17 0.19 -10.13%
Adjusted Per Share Value based on latest NOSH - 376,666
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.19 8.10 12.04 6.00 7.29 10.00 15.10 -11.62%
EPS -0.67 -0.90 -0.31 -0.77 -0.76 -0.37 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0514 0.0621 0.0673 0.07 0.0717 0.0535 0.0195 17.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.225 0.34 0.31 0.34 0.19 0.42 0.43 -
P/RPS 1.61 2.17 1.33 2.83 1.25 1.32 0.29 33.03%
P/EPS -17.31 -19.54 -52.47 -22.22 -12.03 -35.90 16.86 -
EY -5.78 -5.12 -1.91 -4.50 -8.32 -2.79 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.83 2.38 2.43 1.27 2.47 2.26 -0.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 29/05/12 30/05/11 24/05/10 27/05/09 29/05/08 31/05/07 -
Price 0.27 0.28 0.27 0.31 0.32 0.37 0.39 -
P/RPS 1.93 1.79 1.16 2.58 2.10 1.17 0.26 39.62%
P/EPS -20.77 -16.09 -45.70 -20.26 -20.25 -31.62 15.29 -
EY -4.81 -6.21 -2.19 -4.94 -4.94 -3.16 6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.33 2.08 2.21 2.13 2.18 2.05 4.69%

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