[DATAPRP] QoQ 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- -32.06%
YoY- -6.58%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,610 26,743 17,503 21,855 22,553 12,136 18,113 68.23%
PBT 496 457 508 434 729 -1,718 943 -34.76%
Tax -70 -63 -178 -242 -239 -1,041 -356 -66.08%
NP 426 394 330 192 490 -2,759 587 -19.19%
-
NP to SH 597 563 297 142 209 -2,192 28 664.64%
-
Tax Rate 14.11% 13.79% 35.04% 55.76% 32.78% - 37.75% -
Total Cost 39,184 26,349 17,173 21,663 22,063 14,895 17,526 70.73%
-
Net Worth 15,307 12,933 12,946 11,957 13,933 8,568 11,900 18.22%
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 15,307 12,933 12,946 11,957 13,933 8,568 11,900 18.22%
NOSH 76,538 76,081 76,153 74,736 77,407 71,400 70,000 6.11%
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 1.08% 1.47% 1.89% 0.88% 2.17% -22.73% 3.24% -
ROE 3.90% 4.35% 2.29% 1.19% 1.50% -25.58% 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 51.75 35.15 22.98 29.24 29.14 17.00 25.88 58.51%
EPS 0.78 0.74 0.39 0.19 0.27 -3.07 0.04 620.56%
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 5.24 3.54 2.32 2.89 2.98 1.61 2.40 68.05%
EPS 0.08 0.07 0.04 0.02 0.03 -0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0171 0.0171 0.0158 0.0184 0.0113 0.0157 18.62%
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 0.81 1.02 1.26 1.74 1.68 3.77 2.24 -49.14%
P/EPS 53.85 48.65 74.36 268.42 181.48 -20.85 1,450.00 -88.80%
EY 1.86 2.06 1.34 0.37 0.55 -4.80 0.07 785.14%
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 0.91 1.05 1.13 1.03 1.99 3.65 2.24 -45.05%
P/EPS 60.26 50.00 66.67 157.89 214.81 -20.20 1,450.00 -87.93%
EY 1.66 2.00 1.50 0.63 0.47 -4.95 0.07 720.67%
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