[DATAPRP] YoY Quarter Result on 30-Jun-2014 [#1]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -127.88%
YoY- -146.72%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,214 6,075 22,142 12,182 13,389 11,059 19,806 -6.51%
PBT -207 -1,270 147 -1,831 -733 -1,592 4 -
Tax 2 0 11 0 -20 -14 0 -
NP -205 -1,270 158 -1,831 -753 -1,606 4 -
-
NP to SH -65 -1,269 23 -1,880 -762 -1,508 -112 -8.66%
-
Tax Rate - - -7.48% - - - 0.00% -
Total Cost 13,419 7,345 21,984 14,013 14,142 12,665 19,802 -6.27%
-
Net Worth 29,497 33,711 18,399 34,530 38,099 42,533 52,266 -9.08%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 29,497 33,711 18,399 34,530 38,099 42,533 52,266 -9.08%
NOSH 421,395 421,395 230,000 383,673 380,999 386,666 373,333 2.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -1.55% -20.91% 0.71% -15.03% -5.62% -14.52% 0.02% -
ROE -0.22% -3.76% 0.13% -5.44% -2.00% -3.55% -0.21% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.14 1.44 9.63 3.18 3.51 2.86 5.31 -8.37%
EPS -0.02 -0.30 0.01 -0.49 -0.20 -0.39 -0.03 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.09 0.10 0.11 0.14 -10.90%
Adjusted Per Share Value based on latest NOSH - 383,673
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.79 0.82 3.00 1.65 1.81 1.50 2.68 -6.49%
EPS -0.01 -0.17 0.00 -0.25 -0.10 -0.20 -0.02 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0456 0.0249 0.0468 0.0516 0.0576 0.0708 -9.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.42 0.15 0.19 0.235 0.245 0.29 0.24 -
P/RPS 13.39 10.40 1.97 7.40 6.97 10.14 4.52 19.82%
P/EPS -2,722.87 -49.81 1,900.00 -47.96 -122.50 -74.36 -800.00 22.62%
EY -0.04 -2.01 0.05 -2.09 -0.82 -1.34 -0.13 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 1.88 2.38 2.61 2.45 2.64 1.71 23.24%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 17/08/16 26/08/15 29/08/14 26/08/13 28/08/12 26/08/11 -
Price 0.365 0.155 0.14 0.26 0.255 0.29 0.21 -
P/RPS 11.64 10.75 1.45 8.19 7.26 10.14 3.96 19.66%
P/EPS -2,366.30 -51.47 1,400.00 -53.06 -127.50 -74.36 -700.00 22.48%
EY -0.04 -1.94 0.07 -1.88 -0.78 -1.34 -0.14 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 1.94 1.75 2.89 2.55 2.64 1.50 23.03%

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