[DATAPRP] QoQ Annualized 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- 26.46%
YoY- -1.34%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 69,549 65,834 54,156 44,595 42,834 41,562 41,528 40.89%
PBT 509 542 -28 -5,683 -7,802 -8,210 -8,364 -
Tax -206 -188 -188 -23 20 -6 -4 1274.31%
NP 302 354 -216 -5,706 -7,782 -8,216 -8,368 -
-
NP to SH 200 186 -368 -5,686 -7,732 -7,750 -7,872 -
-
Tax Rate 40.47% 34.69% - - - - - -
Total Cost 69,246 65,480 54,372 50,301 50,617 49,778 49,896 24.34%
-
Net Worth 52,500 65,100 64,400 52,028 51,383 53,819 53,672 -1.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,500 65,100 64,400 52,028 51,383 53,819 53,672 -1.45%
NOSH 375,000 465,000 460,000 371,633 367,025 358,796 357,818 3.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.44% 0.54% -0.40% -12.80% -18.17% -19.77% -20.15% -
ROE 0.38% 0.29% -0.57% -10.93% -15.05% -14.40% -14.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.55 14.16 11.77 12.00 11.67 11.58 11.61 36.55%
EPS 0.05 0.04 -0.08 -1.53 -2.11 -2.16 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.15 0.15 -4.48%
Adjusted Per Share Value based on latest NOSH - 376,666
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.20 8.71 7.17 5.90 5.67 5.50 5.50 40.78%
EPS 0.03 0.02 -0.05 -0.75 -1.02 -1.03 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0861 0.0852 0.0688 0.068 0.0712 0.071 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.31 0.31 0.29 0.34 0.32 0.34 0.38 -
P/RPS 1.67 2.19 2.46 2.83 2.74 2.94 3.27 -36.02%
P/EPS 581.25 775.00 -362.50 -22.22 -15.19 -15.74 -17.27 -
EY 0.17 0.13 -0.28 -4.50 -6.58 -6.35 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.21 2.07 2.43 2.29 2.27 2.53 -8.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 13/08/10 24/05/10 25/02/10 30/11/09 24/08/09 -
Price 0.29 0.31 0.30 0.31 0.35 0.34 0.36 -
P/RPS 1.56 2.19 2.55 2.58 3.00 2.94 3.10 -36.65%
P/EPS 543.75 775.00 -375.00 -20.26 -16.61 -15.74 -16.36 -
EY 0.18 0.13 -0.27 -4.94 -6.02 -6.35 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.21 2.14 2.21 2.50 2.27 2.40 -9.36%

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