[DATAPRP] QoQ Quarter Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 3.1%
YoY- -166.71%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,539 12,469 11,345 10,399 10,382 10,551 18,761 -19.59%
PBT -7 169 -1,747 -2,014 -2,091 -5,029 538 -
Tax -47 -38 18 -2 -1 397 -723 -83.91%
NP -54 131 -1,729 -2,016 -2,092 -4,632 -185 -56.09%
-
NP to SH -92 113 -1,924 -1,907 -1,968 -4,852 -273 -51.66%
-
Tax Rate - 22.49% - - - - 134.39% -
Total Cost 13,593 12,338 13,074 12,415 12,474 15,183 18,946 -19.90%
-
Net Worth 64,400 52,733 53,872 53,971 53,672 53,514 54,599 11.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 64,400 52,733 53,872 53,971 53,672 53,514 54,599 11.66%
NOSH 460,000 376,666 384,800 359,811 357,818 356,764 341,250 22.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.40% 1.05% -15.24% -19.39% -20.15% -43.90% -0.99% -
ROE -0.14% 0.21% -3.57% -3.53% -3.67% -9.07% -0.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.94 3.31 2.95 2.89 2.90 2.96 5.50 -34.21%
EPS -0.02 0.03 -0.50 -0.53 -0.55 -1.36 -0.08 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.15 0.15 0.16 -8.53%
Adjusted Per Share Value based on latest NOSH - 359,811
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.79 1.65 1.50 1.38 1.37 1.40 2.48 -19.58%
EPS -0.01 0.01 -0.25 -0.25 -0.26 -0.64 -0.04 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0698 0.0713 0.0714 0.071 0.0708 0.0723 11.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.34 0.32 0.34 0.38 0.19 0.19 -
P/RPS 9.85 10.27 10.85 11.76 13.10 6.42 3.46 101.25%
P/EPS -1,450.00 1,133.33 -64.00 -64.15 -69.09 -13.97 -237.50 235.15%
EY -0.07 0.09 -1.56 -1.56 -1.45 -7.16 -0.42 -69.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.43 2.29 2.27 2.53 1.27 1.19 44.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 24/05/10 25/02/10 30/11/09 24/08/09 27/05/09 26/02/09 -
Price 0.30 0.31 0.35 0.34 0.36 0.32 0.20 -
P/RPS 10.19 9.36 11.87 11.76 12.41 10.82 3.64 99.00%
P/EPS -1,500.00 1,033.33 -70.00 -64.15 -65.45 -23.53 -250.00 231.27%
EY -0.07 0.10 -1.43 -1.56 -1.53 -4.25 -0.40 -68.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.21 2.50 2.27 2.40 2.13 1.25 43.25%

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