[DATAPRP] YoY Quarter Result on 30-Sep-2014 [#2]

Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 110.69%
YoY- 111.45%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 12,664 6,994 16,933 18,888 10,221 10,658 17,962 -5.65%
PBT 534 -576 176 435 -1,782 -1,736 -984 -
Tax 0 0 -76 -37 -7 -12 -30 -
NP 534 -576 100 398 -1,789 -1,748 -1,014 -
-
NP to SH 37 -487 73 201 -1,756 -1,861 -581 -
-
Tax Rate 0.00% - 43.18% 8.51% - - - -
Total Cost 12,130 7,570 16,833 18,490 12,010 12,406 18,976 -7.18%
-
Net Worth 29,497 33,711 29,199 36,180 38,173 41,777 54,226 -9.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 29,497 33,711 29,199 36,180 38,173 41,777 54,226 -9.64%
NOSH 421,395 421,395 365,000 401,999 381,739 379,795 387,333 1.41%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.22% -8.24% 0.59% 2.11% -17.50% -16.40% -5.65% -
ROE 0.13% -1.44% 0.25% 0.56% -4.60% -4.45% -1.07% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.01 1.66 4.64 4.70 2.68 2.81 4.64 -6.95%
EPS 0.01 -0.12 0.02 0.05 -0.46 -0.49 -0.15 -
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 - 401,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.71 0.95 2.29 2.56 1.38 1.44 2.43 -5.68%
EPS 0.01 -0.07 0.01 0.03 -0.24 -0.25 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0456 0.0395 0.049 0.0517 0.0566 0.0734 -9.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.38 0.13 0.17 0.245 0.25 0.26 0.20 -
P/RPS 12.64 7.83 3.66 5.21 9.34 9.27 4.31 19.62%
P/EPS 4,327.85 -112.49 850.00 490.00 -54.35 -53.06 -133.33 -
EY 0.02 -0.89 0.12 0.20 -1.84 -1.88 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 1.63 2.13 2.72 2.50 2.36 1.43 24.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 25/11/15 26/11/14 27/11/13 26/11/12 29/11/11 -
Price 0.19 0.12 0.195 0.22 0.26 0.25 0.29 -
P/RPS 6.32 7.23 4.20 4.68 9.71 8.91 6.25 0.18%
P/EPS 2,163.92 -103.83 975.00 440.00 -56.52 -51.02 -193.33 -
EY 0.05 -0.96 0.10 0.23 -1.77 -1.96 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.50 2.44 2.44 2.60 2.27 2.07 4.58%

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