[DATAPRP] YoY TTM Result on 31-Dec-2013 [#3]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -32.39%
YoY- 40.61%
Quarter Report
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,531 72,586 78,391 51,052 42,566 90,385 64,631 -11.73%
PBT -3,516 -3,545 -1,707 -4,919 -5,706 -5,412 551 -
Tax -35 -124 -168 -42 -2,864 44 -193 -24.74%
NP -3,551 -3,669 -1,875 -4,961 -8,570 -5,368 358 -
-
NP to SH -3,092 -3,805 -2,877 -4,835 -8,141 -5,365 263 -
-
Tax Rate - - - - - - 35.03% -
Total Cost 34,082 76,255 80,266 56,013 51,136 95,753 64,273 -10.02%
-
Net Worth 33,711 30,453 0 34,239 41,962 49,554 79,800 -13.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,711 30,453 0 34,239 41,962 49,554 79,800 -13.36%
NOSH 421,395 380,666 372,999 380,434 381,481 381,186 570,000 -4.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -11.63% -5.05% -2.39% -9.72% -20.13% -5.94% 0.55% -
ROE -9.17% -12.49% 0.00% -14.12% -19.40% -10.83% 0.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.25 19.07 21.02 13.42 11.16 23.71 11.34 -7.17%
EPS -0.73 -1.00 -0.77 -1.27 -2.13 -1.41 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.00 0.09 0.11 0.13 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 380,434
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.11 9.77 10.55 6.87 5.73 12.17 8.70 -11.73%
EPS -0.42 -0.51 -0.39 -0.65 -1.10 -0.72 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.041 0.00 0.0461 0.0565 0.0667 0.1074 -13.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.135 0.21 0.18 0.26 0.24 0.34 0.31 -
P/RPS 1.86 1.10 0.86 1.94 2.15 1.43 2.73 -6.18%
P/EPS -18.40 -21.01 -23.34 -20.46 -11.25 -24.16 671.86 -
EY -5.44 -4.76 -4.29 -4.89 -8.89 -4.14 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.63 0.00 2.89 2.18 2.62 2.21 -4.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 - 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 0.225 0.16 0.00 0.25 0.225 0.38 0.29 -
P/RPS 3.11 0.84 0.00 1.86 2.02 1.60 2.56 3.29%
P/EPS -30.66 -16.01 0.00 -19.67 -10.54 -27.00 628.52 -
EY -3.26 -6.25 0.00 -5.08 -9.48 -3.70 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.00 0.00 2.78 2.05 2.92 2.07 5.22%

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