[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 77.44%
YoY- -1246.43%
View:
Show?
Cumulative Result
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 53,403 35,511 21,717 11,059 60,170 53,115 37,768 26.00%
PBT -4,904 -4,089 -3,328 -1,592 -4,894 -3,277 -980 192.84%
Tax -37 -31 -26 -14 -2,879 -46 -30 15.02%
NP -4,941 -4,120 -3,354 -1,606 -7,773 -3,323 -1,010 188.45%
-
NP to SH -4,966 -4,399 -3,369 -1,508 -6,684 -2,942 -693 272.13%
-
Tax Rate - - - - - - - -
Total Cost 58,344 39,631 25,071 12,665 67,943 56,438 38,778 31.33%
-
Net Worth 0 42,077 42,112 42,533 46,096 49,670 53,899 -
Dividend
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 42,077 42,112 42,533 46,096 49,670 53,899 -
NOSH 382,000 382,521 382,840 386,666 384,137 382,077 384,999 -0.52%
Ratio Analysis
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -9.25% -11.60% -15.44% -14.52% -12.92% -6.26% -2.67% -
ROE 0.00% -10.45% -8.00% -3.55% -14.50% -5.92% -1.29% -
Per Share
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.98 9.28 5.67 2.86 15.66 13.90 9.81 26.66%
EPS -1.30 -1.15 -0.88 -0.39 -1.74 -0.77 -0.18 274.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.11 0.11 0.11 0.12 0.13 0.14 -
Adjusted Per Share Value based on latest NOSH - 386,666
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.07 4.70 2.87 1.46 7.96 7.03 5.00 26.00%
EPS -0.66 -0.58 -0.45 -0.20 -0.88 -0.39 -0.09 277.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0557 0.0557 0.0563 0.061 0.0657 0.0713 -
Price Multiplier on Financial Quarter End Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.24 0.26 0.29 0.34 0.34 0.20 -
P/RPS 1.61 2.59 4.58 10.14 2.17 2.45 2.04 -14.61%
P/EPS -17.31 -20.87 -29.55 -74.36 -19.54 -44.16 -111.11 -71.07%
EY -5.78 -4.79 -3.38 -1.34 -5.12 -2.26 -0.90 245.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.18 2.36 2.64 2.83 2.62 1.43 -
Price Multiplier on Announcement Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date - 26/02/13 26/11/12 28/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.00 0.225 0.25 0.29 0.28 0.38 0.29 -
P/RPS 0.00 2.42 4.41 10.14 1.79 2.73 2.96 -
P/EPS 0.00 -19.57 -28.41 -74.36 -16.09 -49.35 -161.11 -
EY 0.00 -5.11 -3.52 -1.34 -6.21 -2.03 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.05 2.27 2.64 2.33 2.92 2.07 -

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