[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -1615.33%
YoY- 60.02%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,115 37,768 19,806 89,432 52,162 32,917 13,539 148.12%
PBT -3,277 -980 4 -1,753 382 271 -7 5861.94%
Tax -46 -30 0 -65 -155 -94 -47 -1.41%
NP -3,323 -1,010 4 -1,818 227 177 -54 1447.03%
-
NP to SH -2,942 -693 -112 -2,273 150 93 -92 901.14%
-
Tax Rate - - 0.00% - 40.58% 34.69% - -
Total Cost 56,438 38,778 19,802 91,250 51,935 32,740 13,593 157.65%
-
Net Worth 49,670 53,899 52,266 50,016 52,500 65,100 64,400 -15.85%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 49,670 53,899 52,266 50,016 52,500 65,100 64,400 -15.85%
NOSH 382,077 384,999 373,333 384,745 375,000 465,000 460,000 -11.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -6.26% -2.67% 0.02% -2.03% 0.44% 0.54% -0.40% -
ROE -5.92% -1.29% -0.21% -4.54% 0.29% 0.14% -0.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.90 9.81 5.31 23.24 13.91 7.08 2.94 180.89%
EPS -0.77 -0.18 -0.03 -0.59 0.04 0.02 -0.02 1032.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.13 0.14 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 384,126
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.10 5.05 2.65 11.96 6.97 4.40 1.81 148.10%
EPS -0.39 -0.09 -0.01 -0.30 0.02 0.01 -0.01 1042.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0721 0.0699 0.0669 0.0702 0.087 0.0861 -15.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.20 0.24 0.31 0.31 0.31 0.29 -
P/RPS 2.45 2.04 4.52 1.33 2.23 4.38 9.85 -60.34%
P/EPS -44.16 -111.11 -800.00 -52.47 775.00 1,550.00 -1,450.00 -90.18%
EY -2.26 -0.90 -0.13 -1.91 0.13 0.06 -0.07 907.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.43 1.71 2.38 2.21 2.21 2.07 16.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 26/08/11 30/05/11 24/02/11 29/11/10 13/08/10 -
Price 0.38 0.29 0.21 0.27 0.29 0.31 0.30 -
P/RPS 2.73 2.96 3.96 1.16 2.08 4.38 10.19 -58.34%
P/EPS -49.35 -161.11 -700.00 -45.70 725.00 1,550.00 -1,500.00 -89.66%
EY -2.03 -0.62 -0.14 -2.19 0.14 0.06 -0.07 838.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.07 1.50 2.08 2.07 2.21 2.14 22.95%

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