[DATAPRP] YoY TTM Result on 31-Mar-2015 [#4]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -47.38%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
Revenue 47,162 45,030 58,525 78,234 53,403 60,236 60,170 -3.97%
PBT -4,779 -3,064 -2,756 -3,292 -4,904 -4,127 -4,894 -0.39%
Tax 0 -29 -110 -78 -37 -29 -2,879 -
NP -4,779 -3,093 -2,866 -3,370 -4,941 -4,156 -7,773 -7.78%
-
NP to SH -5,050 -2,537 -2,736 -4,240 -4,966 -4,025 -6,684 -4.56%
-
Tax Rate - - - - - - - -
Total Cost 51,941 48,123 61,391 81,604 58,344 64,392 67,943 -4.37%
-
Net Worth 25,283 29,137 30,868 30,708 0 37,799 45,820 -9.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 25,283 29,137 30,868 30,708 0 37,799 45,820 -9.43%
NOSH 421,395 421,395 385,862 383,859 377,999 377,999 381,836 1.65%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
NP Margin -10.13% -6.87% -4.90% -4.31% -9.25% -6.90% -12.92% -
ROE -19.97% -8.71% -8.86% -13.81% 0.00% -10.65% -14.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
RPS 11.19 10.82 15.17 20.38 14.13 15.94 15.76 -5.54%
EPS -1.20 -0.61 -0.71 -1.10 -1.31 -1.06 -1.75 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.08 0.00 0.10 0.12 -10.90%
Adjusted Per Share Value based on latest NOSH - 383,859
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
RPS 6.35 6.06 7.88 10.53 7.19 8.11 8.10 -3.97%
EPS -0.68 -0.34 -0.37 -0.57 -0.67 -0.54 -0.90 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0392 0.0416 0.0413 0.00 0.0509 0.0617 -9.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 29/03/13 29/03/13 30/03/12 -
Price 0.21 0.565 0.155 0.215 0.225 0.225 0.34 -
P/RPS 1.88 5.22 1.02 1.05 1.59 1.41 2.16 -2.28%
P/EPS -17.52 -92.70 -21.86 -19.46 -17.13 -21.13 -19.42 -1.70%
EY -5.71 -1.08 -4.57 -5.14 -5.84 -4.73 -5.15 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 8.07 1.94 2.69 0.00 2.25 2.83 3.60%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/03/13 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 - - - 29/05/12 -
Price 0.20 0.42 0.15 0.00 0.00 0.00 0.28 -
P/RPS 1.79 3.88 0.99 0.00 0.00 0.00 1.78 0.09%
P/EPS -16.69 -68.91 -21.15 0.00 0.00 0.00 -16.00 0.70%
EY -5.99 -1.45 -4.73 0.00 0.00 0.00 -6.25 -0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 6.00 1.88 0.00 0.00 0.00 2.33 6.12%

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