[DATAPRP] QoQ Cumulative 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- 1.95%
YoY- -1.34%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 52,162 32,917 13,539 44,595 32,126 20,781 10,382 192.48%
PBT 382 271 -7 -5,683 -5,852 -4,105 -2,091 -
Tax -155 -94 -47 -23 15 -3 -1 2759.11%
NP 227 177 -54 -5,706 -5,837 -4,108 -2,092 -
-
NP to SH 150 93 -92 -5,686 -5,799 -3,875 -1,968 -
-
Tax Rate 40.58% 34.69% - - - - - -
Total Cost 51,935 32,740 13,593 50,301 37,963 24,889 12,474 158.13%
-
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 0.29% 0.14% -0.14% -10.93% -11.29% -7.20% -3.67% -
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 13.91 7.08 2.94 12.00 8.75 5.79 2.90 183.60%
EPS 0.04 0.02 -0.02 -1.53 -1.58 -1.08 -0.55 -
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 6.90 4.36 1.79 5.90 4.25 2.75 1.37 192.95%
EPS 0.02 0.01 -0.01 -0.75 -0.77 -0.51 -0.26 -
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 2.23 4.38 9.85 2.83 3.66 5.87 13.10 -69.18%
P/EPS 775.00 1,550.00 -1,450.00 -22.22 -20.25 -31.48 -69.09 -
EY 0.13 0.06 -0.07 -4.50 -4.94 -3.18 -1.45 -
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 2.08 4.38 10.19 2.58 4.00 5.87 12.41 -69.50%
P/EPS 725.00 1,550.00 -1,500.00 -20.26 -22.15 -31.48 -65.45 -
EY 0.14 0.06 -0.07 -4.94 -4.51 -3.18 -1.53 -
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