[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -518.75%
YoY- -845.16%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,059 60,170 53,115 37,768 19,806 89,432 52,162 -64.47%
PBT -1,592 -4,894 -3,277 -980 4 -1,753 382 -
Tax -14 -2,879 -46 -30 0 -65 -155 -79.89%
NP -1,606 -7,773 -3,323 -1,010 4 -1,818 227 -
-
NP to SH -1,508 -6,684 -2,942 -693 -112 -2,273 150 -
-
Tax Rate - - - - 0.00% - 40.58% -
Total Cost 12,665 67,943 56,438 38,778 19,802 91,250 51,935 -61.00%
-
Net Worth 42,533 46,096 49,670 53,899 52,266 50,016 52,500 -13.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 42,533 46,096 49,670 53,899 52,266 50,016 52,500 -13.10%
NOSH 386,666 384,137 382,077 384,999 373,333 384,745 375,000 2.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -14.52% -12.92% -6.26% -2.67% 0.02% -2.03% 0.44% -
ROE -3.55% -14.50% -5.92% -1.29% -0.21% -4.54% 0.29% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.86 15.66 13.90 9.81 5.31 23.24 13.91 -65.19%
EPS -0.39 -1.74 -0.77 -0.18 -0.03 -0.59 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.14 0.14 0.13 0.14 -14.86%
Adjusted Per Share Value based on latest NOSH - 387,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.46 7.96 7.03 5.00 2.62 11.83 6.90 -64.52%
EPS -0.20 -0.88 -0.39 -0.09 -0.01 -0.30 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.061 0.0657 0.0713 0.0692 0.0662 0.0695 -13.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.34 0.34 0.20 0.24 0.31 0.31 -
P/RPS 10.14 2.17 2.45 2.04 4.52 1.33 2.23 174.71%
P/EPS -74.36 -19.54 -44.16 -111.11 -800.00 -52.47 775.00 -
EY -1.34 -5.12 -2.26 -0.90 -0.13 -1.91 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.83 2.62 1.43 1.71 2.38 2.21 12.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 27/02/12 29/11/11 26/08/11 30/05/11 24/02/11 -
Price 0.29 0.28 0.38 0.29 0.21 0.27 0.29 -
P/RPS 10.14 1.79 2.73 2.96 3.96 1.16 2.08 187.78%
P/EPS -74.36 -16.09 -49.35 -161.11 -700.00 -45.70 725.00 -
EY -1.34 -6.21 -2.03 -0.62 -0.14 -2.19 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.33 2.92 2.07 1.50 2.08 2.07 17.62%

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