[DATAPRP] YoY Quarter Result on 30-Jun-2015 [#1]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 101.05%
YoY- 101.22%
Quarter Report
View:
Show?
Quarter Result
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,253 13,214 6,075 22,142 12,182 13,389 11,059 -2.60%
PBT -5,979 -207 -1,270 147 -1,831 -733 -1,592 21.64%
Tax -13 2 0 11 0 -20 -14 -1.09%
NP -5,992 -205 -1,270 158 -1,831 -753 -1,606 21.52%
-
NP to SH -5,992 -65 -1,269 23 -1,880 -762 -1,508 22.66%
-
Tax Rate - - - -7.48% - - - -
Total Cost 15,245 13,419 7,345 21,984 14,013 14,142 12,665 2.78%
-
Net Worth 16,855 29,497 33,711 18,399 34,530 38,099 42,533 -12.80%
Dividend
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 16,855 29,497 33,711 18,399 34,530 38,099 42,533 -12.80%
NOSH 421,395 421,395 421,395 230,000 383,673 380,999 386,666 1.28%
Ratio Analysis
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -64.76% -1.55% -20.91% 0.71% -15.03% -5.62% -14.52% -
ROE -35.55% -0.22% -3.76% 0.13% -5.44% -2.00% -3.55% -
Per Share
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.20 3.14 1.44 9.63 3.18 3.51 2.86 -3.81%
EPS -1.42 -0.02 -0.30 0.01 -0.49 -0.20 -0.39 21.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.07 0.08 0.08 0.09 0.10 0.11 -13.91%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.25 1.79 0.82 3.00 1.65 1.81 1.50 -2.66%
EPS -0.81 -0.01 -0.17 0.00 -0.25 -0.10 -0.20 23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.04 0.0457 0.0249 0.0468 0.0516 0.0576 -12.82%
Price Multiplier on Financial Quarter End Date
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/03/19 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.22 0.42 0.15 0.19 0.235 0.245 0.29 -
P/RPS 10.02 13.39 10.40 1.97 7.40 6.97 10.14 -0.17%
P/EPS -15.47 -2,722.87 -49.81 1,900.00 -47.96 -122.50 -74.36 -20.74%
EY -6.46 -0.04 -2.01 0.05 -2.09 -0.82 -1.34 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 6.00 1.88 2.38 2.61 2.45 2.64 11.48%
Price Multiplier on Announcement Date
31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/05/19 29/08/17 17/08/16 26/08/15 29/08/14 26/08/13 28/08/12 -
Price 0.185 0.365 0.155 0.14 0.26 0.255 0.29 -
P/RPS 8.43 11.64 10.75 1.45 8.19 7.26 10.14 -2.69%
P/EPS -13.01 -2,366.30 -51.47 1,400.00 -53.06 -127.50 -74.36 -22.74%
EY -7.69 -0.04 -1.94 0.07 -1.88 -0.78 -1.34 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 5.21 1.94 1.75 2.89 2.55 2.64 8.67%

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