[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 7.26%
YoY- -176.59%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 83,855 44,246 17,503 74,657 52,802 30,249 18,113 177.00%
PBT 1,461 965 508 388 -46 -775 943 33.78%
Tax -311 -241 -178 -1,878 -1,636 -1,397 -356 -8.59%
NP 1,150 724 330 -1,490 -1,682 -2,172 587 56.37%
-
NP to SH 1,457 860 297 -1,813 -1,955 -2,164 28 1283.80%
-
Tax Rate 21.29% 24.97% 35.04% 484.02% - - 37.75% -
Total Cost 82,705 43,522 17,173 76,147 54,484 32,421 17,526 180.54%
-
Net Worth 15,256 12,938 12,946 11,511 12,703 8,140 11,900 17.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,256 12,938 12,946 11,511 12,703 8,140 11,900 17.95%
NOSH 76,282 76,106 76,153 71,944 70,577 67,836 70,000 5.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.37% 1.64% 1.89% -2.00% -3.19% -7.18% 3.24% -
ROE 9.55% 6.65% 2.29% -15.75% -15.39% -26.58% 0.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 109.93 58.14 22.98 103.77 74.81 44.59 25.88 161.59%
EPS 1.91 1.13 0.39 -2.52 -2.77 -3.19 0.04 1206.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.16 0.18 0.12 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 74,736
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.10 5.85 2.32 9.88 6.99 4.00 2.40 176.81%
EPS 0.19 0.11 0.04 -0.24 -0.26 -0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0171 0.0171 0.0152 0.0168 0.0108 0.0157 18.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.36 0.29 0.51 0.49 0.64 0.58 -
P/RPS 0.38 0.62 1.26 0.49 0.65 1.44 2.24 -69.25%
P/EPS 21.99 31.86 74.36 -20.24 -17.69 -20.06 1,450.00 -93.82%
EY 4.55 3.14 1.34 -4.94 -5.65 -4.98 0.07 1504.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.12 1.71 3.19 2.72 5.33 3.41 -27.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 31/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.47 0.37 0.26 0.30 0.58 0.62 0.58 -
P/RPS 0.43 0.64 1.13 0.29 0.78 1.39 2.24 -66.62%
P/EPS 24.61 32.74 66.67 -11.90 -20.94 -19.44 1,450.00 -93.34%
EY 4.06 3.05 1.50 -8.40 -4.78 -5.15 0.07 1387.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.18 1.53 1.88 3.22 5.17 3.41 -21.92%

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