[DATAPRP] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,658 17,962 19,378 10,399 9,453 17,499 26,743 -14.20%
PBT -1,736 -984 278 -2,014 -968 78 457 -
Tax -12 -30 -47 -2 -5 -2 -63 -24.12%
NP -1,748 -1,014 231 -2,016 -973 76 394 -
-
NP to SH -1,861 -581 185 -1,907 -715 310 563 -
-
Tax Rate - - 16.91% - - 2.56% 13.79% -
Total Cost 12,406 18,976 19,147 12,415 10,426 17,423 26,349 -11.78%
-
Net Worth 41,777 54,226 51,799 53,971 57,199 25,095 12,933 21.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 41,777 54,226 51,799 53,971 57,199 25,095 12,933 21.56%
NOSH 379,795 387,333 369,999 359,811 357,499 147,619 76,081 30.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -16.40% -5.65% 1.19% -19.39% -10.29% 0.43% 1.47% -
ROE -4.45% -1.07% 0.36% -3.53% -1.25% 1.24% 4.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.81 4.64 5.24 2.89 2.64 11.85 35.15 -34.34%
EPS -0.49 -0.15 0.05 -0.53 -0.20 0.21 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.14 0.15 0.16 0.17 0.17 -6.99%
Adjusted Per Share Value based on latest NOSH - 359,811
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.41 2.38 2.56 1.38 1.25 2.32 3.54 -14.21%
EPS -0.25 -0.08 0.02 -0.25 -0.09 0.04 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0718 0.0685 0.0714 0.0757 0.0332 0.0171 21.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.20 0.31 0.34 0.25 0.28 0.36 -
P/RPS 9.27 4.31 5.92 11.76 9.45 2.36 1.02 44.41%
P/EPS -53.06 -133.33 620.00 -64.15 -125.00 133.33 48.65 -
EY -1.88 -0.75 0.16 -1.56 -0.80 0.75 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.43 2.21 2.27 1.56 1.65 2.12 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 29/11/10 30/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.25 0.29 0.31 0.34 0.20 0.46 0.37 -
P/RPS 8.91 6.25 5.92 11.76 7.56 3.88 1.05 42.77%
P/EPS -51.02 -193.33 620.00 -64.15 -100.00 219.05 50.00 -
EY -1.96 -0.52 0.16 -1.56 -1.00 0.46 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.07 2.21 2.27 1.25 2.71 2.18 0.67%

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