[DATAPRP] YoY Quarter Result on 31-Dec-2014 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -285.57%
YoY- 78.69%
Quarter Report
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,789 9,965 11,953 25,606 9,550 13,794 15,347 -7.21%
PBT -2,741 -487 -1,896 76 -1,589 -761 -2,297 2.98%
Tax 0 -29 -39 -21 -9 -5 -16 -
NP -2,741 -516 -1,935 55 -1,598 -766 -2,313 2.86%
-
NP to SH -2,658 -217 -1,713 -373 -1,750 -1,030 -2,249 2.82%
-
Tax Rate - - - 27.63% - - - -
Total Cost 12,530 10,481 13,888 25,551 11,148 14,560 17,660 -5.55%
-
Net Worth 29,497 33,711 30,453 0 34,239 41,962 49,554 -8.27%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 29,497 33,711 30,453 0 34,239 41,962 49,554 -8.27%
NOSH 421,395 421,395 380,666 372,999 380,434 381,481 381,186 1.68%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -28.00% -5.18% -16.19% 0.21% -16.73% -5.55% -15.07% -
ROE -9.01% -0.64% -5.63% 0.00% -5.11% -2.45% -4.54% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.32 2.36 3.14 6.86 2.51 3.62 4.03 -8.78%
EPS -0.63 -0.05 -0.45 -0.10 -0.46 -0.27 -0.59 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.00 0.09 0.11 0.13 -9.79%
Adjusted Per Share Value based on latest NOSH - 372,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.33 1.35 1.62 3.47 1.29 1.87 2.08 -7.17%
EPS -0.36 -0.03 -0.23 -0.05 -0.24 -0.14 -0.30 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0456 0.0412 0.00 0.0464 0.0568 0.0671 -8.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.295 0.135 0.21 0.18 0.26 0.24 0.34 -
P/RPS 12.70 5.71 6.69 2.62 10.36 6.64 8.44 7.04%
P/EPS -46.77 -262.16 -46.67 -180.00 -56.52 -88.89 -57.63 -3.41%
EY -2.14 -0.38 -2.14 -0.56 -1.77 -1.13 -1.74 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 1.69 2.63 0.00 2.89 2.18 2.62 8.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 - 27/02/14 26/02/13 27/02/12 -
Price 0.275 0.225 0.16 0.00 0.25 0.225 0.38 -
P/RPS 11.84 9.51 5.10 0.00 9.96 6.22 9.44 3.84%
P/EPS -43.60 -436.93 -35.56 0.00 -54.35 -83.33 -64.41 -6.29%
EY -2.29 -0.23 -2.81 0.00 -1.84 -1.20 -1.55 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 2.81 2.00 0.00 2.78 2.05 2.92 5.07%

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