[DATAPRP] YoY Quarter Result on 30-Sep-2015 [#2]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 217.39%
YoY- -63.68%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,269 12,664 6,994 16,933 18,888 10,221 10,658 -8.81%
PBT -2,676 534 -576 176 435 -1,782 -1,736 7.81%
Tax 0 0 0 -76 -37 -7 -12 -
NP -2,676 534 -576 100 398 -1,789 -1,748 7.68%
-
NP to SH -2,676 37 -487 73 201 -1,756 -1,861 6.51%
-
Tax Rate - 0.00% - 43.18% 8.51% - - -
Total Cost 8,945 12,130 7,570 16,833 18,490 12,010 12,406 -5.52%
-
Net Worth 25,283 29,497 33,711 29,199 36,180 38,173 41,777 -8.36%
Dividend
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,283 29,497 33,711 29,199 36,180 38,173 41,777 -8.36%
NOSH 421,395 421,395 421,395 365,000 401,999 381,739 379,795 1.82%
Ratio Analysis
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -42.69% 4.22% -8.24% 0.59% 2.11% -17.50% -16.40% -
ROE -10.58% 0.13% -1.44% 0.25% 0.56% -4.60% -4.45% -
Per Share
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.49 3.01 1.66 4.64 4.70 2.68 2.81 -10.44%
EPS -0.64 0.01 -0.12 0.02 0.05 -0.46 -0.49 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.08 0.09 0.10 0.11 -10.00%
Adjusted Per Share Value based on latest NOSH - 365,000
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.85 1.72 0.95 2.29 2.56 1.38 1.44 -8.75%
EPS -0.36 0.01 -0.07 0.01 0.03 -0.24 -0.25 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.04 0.0457 0.0396 0.049 0.0517 0.0566 -8.34%
Price Multiplier on Financial Quarter End Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.22 0.38 0.13 0.17 0.245 0.25 0.26 -
P/RPS 14.79 12.64 7.83 3.66 5.21 9.34 9.27 8.46%
P/EPS -34.64 4,327.85 -112.49 850.00 490.00 -54.35 -53.06 -7.14%
EY -2.89 0.02 -0.89 0.12 0.20 -1.84 -1.88 7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 5.43 1.63 2.13 2.72 2.50 2.36 7.98%
Price Multiplier on Announcement Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/08/18 23/11/17 24/11/16 25/11/15 26/11/14 27/11/13 26/11/12 -
Price 0.225 0.19 0.12 0.195 0.22 0.26 0.25 -
P/RPS 15.12 6.32 7.23 4.20 4.68 9.71 8.91 9.63%
P/EPS -35.43 2,163.92 -103.83 975.00 440.00 -56.52 -51.02 -6.14%
EY -2.82 0.05 -0.96 0.10 0.23 -1.77 -1.96 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.71 1.50 2.44 2.44 2.60 2.27 9.12%

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