[DATAPRP] YoY Quarter Result on 31-Mar-2011 [#4]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -4350.88%
YoY- -2244.25%
View:
Show?
Quarter Result
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 17,892 17,892 7,055 37,270 12,469 10,551 22,046 -4.08%
PBT -815 -815 -1,617 -2,135 169 -5,029 1,028 -
Tax -6 -6 -2,833 90 -38 397 -149 -47.39%
NP -821 -821 -4,450 -2,045 131 -4,632 879 -
-
NP to SH -567 -567 -3,742 -2,423 113 -4,852 1,103 -
-
Tax Rate - - - - 22.49% - 14.49% -
Total Cost 18,713 18,713 11,505 39,315 12,338 15,183 21,167 -2.43%
-
Net Worth 0 37,799 45,820 53,777 52,733 53,514 60,487 -
Dividend
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 37,799 45,820 53,777 52,733 53,514 60,487 -
NOSH 377,999 377,999 381,836 384,126 376,666 356,764 355,806 1.21%
Ratio Analysis
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -4.59% -4.59% -63.08% -5.49% 1.05% -43.90% 3.99% -
ROE 0.00% -1.50% -8.17% -4.51% 0.21% -9.07% 1.82% -
Per Share
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.73 4.73 1.85 9.70 3.31 2.96 6.20 -5.26%
EPS -0.15 -0.15 -0.98 -0.63 0.03 -1.36 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.10 0.12 0.14 0.14 0.15 0.17 -
Adjusted Per Share Value based on latest NOSH - 384,126
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.42 2.42 0.95 5.03 1.68 1.42 2.98 -4.07%
EPS -0.08 -0.08 -0.51 -0.33 0.02 -0.66 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.051 0.0619 0.0726 0.0712 0.0723 0.0817 -
Price Multiplier on Financial Quarter End Date
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.225 0.225 0.34 0.31 0.34 0.19 0.42 -
P/RPS 4.75 4.75 18.40 3.20 10.27 6.42 6.78 -6.86%
P/EPS -150.00 -150.00 -34.69 -49.15 1,133.33 -13.97 135.48 -
EY -0.67 -0.67 -2.88 -2.03 0.09 -7.16 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.25 2.83 2.21 2.43 1.27 2.47 -
Price Multiplier on Announcement Date
30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date - 31/05/13 29/05/12 30/05/11 24/05/10 27/05/09 29/05/08 -
Price 0.00 0.27 0.28 0.27 0.31 0.32 0.37 -
P/RPS 0.00 5.70 15.15 2.78 9.36 10.82 5.97 -
P/EPS 0.00 -180.00 -28.57 -42.80 1,033.33 -23.53 119.35 -
EY 0.00 -0.56 -3.50 -2.34 0.10 -4.25 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.70 2.33 1.93 2.21 2.13 2.18 -

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