[DATAPRP] YoY Quarter Result on 31-Dec-2010 [#3]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -69.19%
YoY- 102.96%
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,550 13,794 15,347 19,245 11,345 18,761 15,053 -7.29%
PBT -1,589 -761 -2,297 111 -1,747 538 -4,937 -17.20%
Tax -9 -5 -16 -61 18 -723 -49 -24.58%
NP -1,598 -766 -2,313 50 -1,729 -185 -4,986 -17.26%
-
NP to SH -1,750 -1,030 -2,249 57 -1,924 -273 -4,582 -14.80%
-
Tax Rate - - - 54.95% - 134.39% - -
Total Cost 11,148 14,560 17,660 19,195 13,074 18,946 20,039 -9.30%
-
Net Worth 34,239 41,962 49,554 79,800 53,872 54,599 56,831 -8.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 34,239 41,962 49,554 79,800 53,872 54,599 56,831 -8.09%
NOSH 380,434 381,481 381,186 570,000 384,800 341,250 355,193 1.14%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -16.73% -5.55% -15.07% 0.26% -15.24% -0.99% -33.12% -
ROE -5.11% -2.45% -4.54% 0.07% -3.57% -0.50% -8.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.51 3.62 4.03 3.38 2.95 5.50 4.24 -8.35%
EPS -0.46 -0.27 -0.59 0.01 -0.50 -0.08 -1.29 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.13 0.14 0.14 0.16 0.16 -9.13%
Adjusted Per Share Value based on latest NOSH - 570,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.29 1.86 2.07 2.59 1.53 2.53 2.03 -7.27%
EPS -0.24 -0.14 -0.30 0.01 -0.26 -0.04 -0.62 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0565 0.0667 0.1074 0.0725 0.0735 0.0765 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.26 0.24 0.34 0.31 0.32 0.19 0.54 -
P/RPS 10.36 6.64 8.44 9.18 10.85 3.46 12.74 -3.38%
P/EPS -56.52 -88.89 -57.63 3,100.00 -64.00 -237.50 -41.86 5.12%
EY -1.77 -1.13 -1.74 0.03 -1.56 -0.42 -2.39 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.18 2.62 2.21 2.29 1.19 3.38 -2.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.25 0.225 0.38 0.29 0.35 0.20 0.35 -
P/RPS 9.96 6.22 9.44 8.59 11.87 3.64 8.26 3.16%
P/EPS -54.35 -83.33 -64.41 2,900.00 -70.00 -250.00 -27.13 12.26%
EY -1.84 -1.20 -1.55 0.03 -1.43 -0.40 -3.69 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.05 2.92 2.07 2.50 1.25 2.19 4.05%

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