[DATAPRP] YoY Cumulative Quarter Result on 31-Mar-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -19.33%
YoY--%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Revenue 47,162 45,030 58,525 54,875 53,403 53,403 60,170 -3.97%
PBT -4,779 -3,064 -2,756 -4,491 -4,904 -4,904 -4,894 -0.39%
Tax 0 -29 -110 -146 -37 -37 -2,879 -
NP -4,779 -3,093 -2,866 -4,637 -4,941 -4,941 -7,773 -7.78%
-
NP to SH -5,050 -2,537 -2,736 -5,093 -4,966 -4,966 -6,684 -4.56%
-
Tax Rate - - - - - - - -
Total Cost 51,941 48,123 61,391 59,512 58,344 58,344 67,943 -4.37%
-
Net Worth 25,283 29,137 30,828 34,199 38,200 0 46,096 -9.52%
Dividend
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Net Worth 25,283 29,137 30,828 34,199 38,200 0 46,096 -9.52%
NOSH 421,395 421,395 385,352 379,999 382,000 382,000 384,137 1.55%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
NP Margin -10.13% -6.87% -4.90% -8.45% -9.25% -9.25% -12.92% -
ROE -19.97% -8.71% -8.88% -14.89% -13.00% 0.00% -14.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
RPS 11.19 10.82 15.19 14.44 13.98 13.98 15.66 -5.44%
EPS -1.20 -0.61 -0.71 -1.33 -1.30 -1.30 -1.74 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.10 0.00 0.12 -10.90%
Adjusted Per Share Value based on latest NOSH - 372,999
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
RPS 6.39 6.10 7.92 7.43 7.23 7.23 8.15 -3.97%
EPS -0.68 -0.34 -0.37 -0.69 -0.67 -0.67 -0.91 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0395 0.0417 0.0463 0.0517 0.00 0.0624 -9.53%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 0.21 0.565 0.155 0.245 0.225 0.225 0.34 -
P/RPS 1.88 5.22 1.02 1.70 1.61 1.61 2.17 -2.36%
P/EPS -17.52 -92.70 -21.83 -18.28 -17.31 -17.31 -19.54 -1.80%
EY -5.71 -1.08 -4.58 -5.47 -5.78 -5.78 -5.12 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 8.07 1.94 2.72 2.25 0.00 2.83 3.60%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 24/02/15 31/05/13 - 29/05/12 -
Price 0.20 0.42 0.15 0.215 0.27 0.00 0.28 -
P/RPS 1.79 3.88 0.99 1.49 1.93 0.00 1.79 0.00%
P/EPS -16.69 -68.91 -21.13 -16.04 -20.77 0.00 -16.09 0.61%
EY -5.99 -1.45 -4.73 -6.23 -4.81 0.00 -6.21 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 6.00 1.88 2.39 2.70 0.00 2.33 6.12%

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