[DATAPRP] YoY Quarter Result on 31-Mar-2010 [#4]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 105.87%
YoY- 102.33%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 17,892 7,055 37,270 12,469 10,551 22,046 28,297 -7.34%
PBT -815 -1,617 -2,135 169 -5,029 1,028 -43 63.21%
Tax -6 -2,833 90 -38 397 -149 1,012 -
NP -821 -4,450 -2,045 131 -4,632 879 969 -
-
NP to SH -567 -3,742 -2,423 113 -4,852 1,103 486 -
-
Tax Rate - - - 22.49% - 14.49% - -
Total Cost 18,713 11,505 39,315 12,338 15,183 21,167 27,328 -6.11%
-
Net Worth 37,799 45,820 53,777 52,733 53,514 60,487 14,428 17.39%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 37,799 45,820 53,777 52,733 53,514 60,487 14,428 17.39%
NOSH 377,999 381,836 384,126 376,666 356,764 355,806 75,937 30.63%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.59% -63.08% -5.49% 1.05% -43.90% 3.99% 3.42% -
ROE -1.50% -8.17% -4.51% 0.21% -9.07% 1.82% 3.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.73 1.85 9.70 3.31 2.96 6.20 37.26 -29.08%
EPS -0.15 -0.98 -0.63 0.03 -1.36 0.31 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.14 0.14 0.15 0.17 0.19 -10.13%
Adjusted Per Share Value based on latest NOSH - 376,666
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.41 0.95 5.02 1.68 1.42 2.97 3.81 -7.34%
EPS -0.08 -0.50 -0.33 0.02 -0.65 0.15 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0617 0.0724 0.071 0.072 0.0814 0.0194 17.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.225 0.34 0.31 0.34 0.19 0.42 0.43 -
P/RPS 4.75 18.40 3.20 10.27 6.42 6.78 1.15 26.64%
P/EPS -150.00 -34.69 -49.15 1,133.33 -13.97 135.48 67.19 -
EY -0.67 -2.88 -2.03 0.09 -7.16 0.74 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.83 2.21 2.43 1.27 2.47 2.26 -0.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 29/05/12 30/05/11 24/05/10 27/05/09 29/05/08 31/05/07 -
Price 0.27 0.28 0.27 0.31 0.32 0.37 0.39 -
P/RPS 5.70 15.15 2.78 9.36 10.82 5.97 1.05 32.53%
P/EPS -180.00 -28.57 -42.80 1,033.33 -23.53 119.35 60.94 -
EY -0.56 -3.50 -2.34 0.10 -4.25 0.84 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.33 1.93 2.21 2.13 2.18 2.05 4.69%

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