[DATAPRP] YoY Quarter Result on 31-Dec-2012 [#3]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 44.65%
YoY- 54.2%
Quarter Report
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,953 25,606 9,550 13,794 15,347 19,245 11,345 0.87%
PBT -1,896 76 -1,589 -761 -2,297 111 -1,747 1.37%
Tax -39 -21 -9 -5 -16 -61 18 -
NP -1,935 55 -1,598 -766 -2,313 50 -1,729 1.89%
-
NP to SH -1,713 -373 -1,750 -1,030 -2,249 57 -1,924 -1.91%
-
Tax Rate - 27.63% - - - 54.95% - -
Total Cost 13,888 25,551 11,148 14,560 17,660 19,195 13,074 1.01%
-
Net Worth 30,453 0 34,239 41,962 49,554 79,800 53,872 -9.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,453 0 34,239 41,962 49,554 79,800 53,872 -9.06%
NOSH 380,666 372,999 380,434 381,481 381,186 570,000 384,800 -0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -16.19% 0.21% -16.73% -5.55% -15.07% 0.26% -15.24% -
ROE -5.63% 0.00% -5.11% -2.45% -4.54% 0.07% -3.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.14 6.86 2.51 3.62 4.03 3.38 2.95 1.04%
EPS -0.45 -0.10 -0.46 -0.27 -0.59 0.01 -0.50 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.00 0.09 0.11 0.13 0.14 0.14 -8.90%
Adjusted Per Share Value based on latest NOSH - 381,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.61 3.45 1.29 1.86 2.07 2.59 1.53 0.85%
EPS -0.23 -0.05 -0.24 -0.14 -0.30 0.01 -0.26 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.00 0.0461 0.0565 0.0667 0.1074 0.0725 -9.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.21 0.18 0.26 0.24 0.34 0.31 0.32 -
P/RPS 6.69 2.62 10.36 6.64 8.44 9.18 10.85 -7.73%
P/EPS -46.67 -180.00 -56.52 -88.89 -57.63 3,100.00 -64.00 -5.12%
EY -2.14 -0.56 -1.77 -1.13 -1.74 0.03 -1.56 5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.00 2.89 2.18 2.62 2.21 2.29 2.33%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 - 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 -
Price 0.16 0.00 0.25 0.225 0.38 0.29 0.35 -
P/RPS 5.10 0.00 9.96 6.22 9.44 8.59 11.87 -13.12%
P/EPS -35.56 0.00 -54.35 -83.33 -64.41 2,900.00 -70.00 -10.66%
EY -2.81 0.00 -1.84 -1.20 -1.55 0.03 -1.43 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 2.78 2.05 2.92 2.07 2.50 -3.64%

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