[DATAPRP] QoQ TTM Result on 31-Dec-2003 [#3]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -4.55%
YoY- -1070.12%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 76,297 87,491 85,552 93,794 98,056 101,449 97,091 -14.80%
PBT -26,423 -32,170 -38,174 -40,545 -41,020 -38,134 -35,666 -18.08%
Tax 103 -1,374 -1,102 -807 1,469 1,687 1,745 -84.76%
NP -26,320 -33,544 -39,276 -41,352 -39,551 -36,447 -33,921 -15.52%
-
NP to SH -26,320 -33,544 -39,276 -41,352 -39,551 -36,447 -33,921 -15.52%
-
Tax Rate - - - - - - - -
Total Cost 102,617 121,035 124,828 135,146 137,607 137,896 131,012 -14.99%
-
Net Worth 10,247 5,054 4,475 21,734 25,968 26,457 31,970 -53.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 10,247 5,054 4,475 21,734 25,968 26,457 31,970 -53.06%
NOSH 64,049 63,181 63,937 63,923 63,337 61,529 61,480 2.75%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -34.50% -38.34% -45.91% -44.09% -40.34% -35.93% -34.94% -
ROE -256.83% -663.64% -877.56% -190.26% -152.31% -137.76% -106.10% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 119.12 138.47 133.81 146.73 154.82 164.88 157.92 -17.09%
EPS -41.09 -53.09 -61.43 -64.69 -62.45 -59.24 -55.17 -17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.08 0.07 0.34 0.41 0.43 0.52 -54.32%
Adjusted Per Share Value based on latest NOSH - 63,923
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.10 11.58 11.32 12.41 12.98 13.42 12.85 -14.79%
EPS -3.48 -4.44 -5.20 -5.47 -5.23 -4.82 -4.49 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0067 0.0059 0.0288 0.0344 0.035 0.0423 -52.97%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 0.86 1.34 1.72 1.52 1.47 1.16 -
P/RPS 0.59 0.62 1.00 1.17 0.98 0.89 0.73 -13.19%
P/EPS -1.70 -1.62 -2.18 -2.66 -2.43 -2.48 -2.10 -13.10%
EY -58.70 -61.73 -45.84 -37.61 -41.08 -40.30 -47.56 15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 10.75 19.14 5.06 3.71 3.42 2.23 56.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 20/08/04 31/05/04 26/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.88 0.69 1.03 1.65 1.79 1.70 1.37 -
P/RPS 0.74 0.50 0.77 1.12 1.16 1.03 0.87 -10.20%
P/EPS -2.14 -1.30 -1.68 -2.55 -2.87 -2.87 -2.48 -9.33%
EY -46.70 -76.94 -59.64 -39.21 -34.89 -34.84 -40.27 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 8.63 14.71 4.85 4.37 3.95 2.63 63.31%

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