[DATAPRP] QoQ 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- 105.87%
YoY- 102.33%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 19,245 19,378 13,539 12,469 11,345 10,399 10,382 50.73%
PBT 111 278 -7 169 -1,747 -2,014 -2,091 -
Tax -61 -47 -47 -38 18 -2 -1 1438.04%
NP 50 231 -54 131 -1,729 -2,016 -2,092 -
-
NP to SH 57 185 -92 113 -1,924 -1,907 -1,968 -
-
Tax Rate 54.95% 16.91% - 22.49% - - - -
Total Cost 19,195 19,147 13,593 12,338 13,074 12,415 12,474 33.18%
-
Net Worth 79,800 51,799 64,400 52,733 53,872 53,971 53,672 30.17%
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 79,800 51,799 64,400 52,733 53,872 53,971 53,672 30.17%
NOSH 570,000 369,999 460,000 376,666 384,800 359,811 357,818 36.28%
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 0.26% 1.19% -0.40% 1.05% -15.24% -19.39% -20.15% -
ROE 0.07% 0.36% -0.14% 0.21% -3.57% -3.53% -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 3.38 5.24 2.94 3.31 2.95 2.89 2.90 10.71%
EPS 0.01 0.05 -0.02 0.03 -0.50 -0.53 -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 2.55 2.56 1.79 1.65 1.50 1.38 1.37 51.14%
EPS 0.01 0.02 -0.01 0.01 -0.25 -0.25 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.0685 0.0852 0.0698 0.0713 0.0714 0.071 30.20%
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 9.18 5.92 9.85 10.27 10.85 11.76 13.10 -21.05%
P/EPS 3,100.00 620.00 -1,450.00 1,133.33 -64.00 -64.15 -69.09 -
EY 0.03 0.16 -0.07 0.09 -1.56 -1.56 -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 8.59 5.92 10.19 9.36 11.87 11.76 12.41 -21.69%
P/EPS 2,900.00 620.00 -1,500.00 1,033.33 -70.00 -64.15 -65.45 -
EY 0.03 0.16 -0.07 0.10 -1.43 -1.56 -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