[DATAPRP] QoQ TTM 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- 46.62%
YoY- -1.34%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,631 56,731 47,752 44,595 42,677 50,093 49,147 19.97%
PBT 551 -1,307 -3,599 -5,683 -10,881 -8,596 -7,550 -
Tax -193 -114 -69 -23 412 -329 -332 -30.27%
NP 358 -1,421 -3,668 -5,706 -10,469 -8,925 -7,882 -
-
NP to SH 263 -1,718 -3,810 -5,686 -10,651 -9,000 -7,808 -
-
Tax Rate 35.03% - - - - - - -
Total Cost 64,273 58,152 51,420 50,301 53,146 59,018 57,029 8.27%
-
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 0.55% -2.50% -7.68% -12.80% -24.53% -17.82% -16.04% -
ROE 0.33% -3.32% -5.92% -10.78% -19.77% -16.68% -14.55% -
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 11.34 15.33 10.38 11.84 11.09 13.92 13.74 -11.98%
EPS 0.05 -0.46 -0.83 -1.51 -2.77 -2.50 -2.18 -
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 8.55 7.51 6.32 5.90 5.65 6.63 6.50 19.99%
EPS 0.03 -0.23 -0.50 -0.75 -1.41 -1.19 -1.03 -
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 2.73 2.02 2.79 2.87 2.89 2.44 2.77 -0.96%
P/EPS 671.86 -66.76 -35.01 -22.52 -11.56 -13.59 -17.41 -
EY 0.15 -1.50 -2.86 -4.44 -8.65 -7.36 -5.74 -
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 2.56 2.02 2.89 2.62 3.16 2.44 2.62 -1.52%
P/EPS 628.52 -66.76 -36.22 -20.54 -12.64 -13.59 -16.50 -
EY 0.16 -1.50 -2.76 -4.87 -7.91 -7.36 -6.06 -
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