[DATAPRP] QoQ Quarter Result on 30-Jun-2009 [#1]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 59.44%
YoY- -959.39%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,469 11,345 10,399 10,382 10,551 18,761 9,453 20.29%
PBT 169 -1,747 -2,014 -2,091 -5,029 538 -968 -
Tax -38 18 -2 -1 397 -723 -5 287.03%
NP 131 -1,729 -2,016 -2,092 -4,632 -185 -973 -
-
NP to SH 113 -1,924 -1,907 -1,968 -4,852 -273 -715 -
-
Tax Rate 22.49% - - - - 134.39% - -
Total Cost 12,338 13,074 12,415 12,474 15,183 18,946 10,426 11.89%
-
Net Worth 52,733 53,872 53,971 53,672 53,514 54,599 57,199 -5.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 52,733 53,872 53,971 53,672 53,514 54,599 57,199 -5.28%
NOSH 376,666 384,800 359,811 357,818 356,764 341,250 357,499 3.54%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.05% -15.24% -19.39% -20.15% -43.90% -0.99% -10.29% -
ROE 0.21% -3.57% -3.53% -3.67% -9.07% -0.50% -1.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.31 2.95 2.89 2.90 2.96 5.50 2.64 16.29%
EPS 0.03 -0.50 -0.53 -0.55 -1.36 -0.08 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.16 0.16 -8.52%
Adjusted Per Share Value based on latest NOSH - 357,818
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.65 1.50 1.38 1.37 1.40 2.48 1.25 20.35%
EPS 0.01 -0.25 -0.25 -0.26 -0.64 -0.04 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0713 0.0714 0.071 0.0708 0.0723 0.0757 -5.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.34 0.32 0.34 0.38 0.19 0.19 0.25 -
P/RPS 10.27 10.85 11.76 13.10 6.42 3.46 9.45 5.70%
P/EPS 1,133.33 -64.00 -64.15 -69.09 -13.97 -237.50 -125.00 -
EY 0.09 -1.56 -1.56 -1.45 -7.16 -0.42 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.29 2.27 2.53 1.27 1.19 1.56 34.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 25/02/10 30/11/09 24/08/09 27/05/09 26/02/09 28/11/08 -
Price 0.31 0.35 0.34 0.36 0.32 0.20 0.20 -
P/RPS 9.36 11.87 11.76 12.41 10.82 3.64 7.56 15.31%
P/EPS 1,033.33 -70.00 -64.15 -65.45 -23.53 -250.00 -100.00 -
EY 0.10 -1.43 -1.56 -1.53 -4.25 -0.40 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.50 2.27 2.40 2.13 1.25 1.25 46.26%

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