[DATAPRP] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -7.45%
YoY- -536.23%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 74,047 68,769 87,491 101,449 119,899 108,126 60,251 3.49%
PBT -47 2,538 -32,170 -38,134 10,912 1,782 -8,163 -57.64%
Tax -1,700 277 -1,374 1,687 -2,557 -424 9,438 -
NP -1,747 2,815 -33,544 -36,447 8,355 1,358 1,275 -
-
NP to SH -1,544 2,256 -33,544 -36,447 8,355 1,358 -6,804 -21.89%
-
Tax Rate - -10.91% - - 23.43% 23.79% - -
Total Cost 75,794 65,954 121,035 137,896 111,544 106,768 58,976 4.26%
-
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
NOSH 76,153 70,000 63,181 61,529 55,967 32,031 32,035 15.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -2.36% 4.09% -38.34% -35.93% 6.97% 1.26% 2.12% -
ROE -11.93% 18.96% -663.64% -137.76% 229.67% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 97.23 98.24 138.47 164.88 214.23 337.56 188.08 -10.40%
EPS -2.03 3.22 -53.09 -59.24 14.93 4.24 -21.24 -32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.08 0.43 0.065 -1.74 -1.74 -
Adjusted Per Share Value based on latest NOSH - 61,529
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.80 9.10 11.58 13.42 15.87 14.31 7.97 3.50%
EPS -0.20 0.30 -4.44 -4.82 1.11 0.18 -0.90 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0157 0.0067 0.035 0.0048 -0.0738 -0.0738 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.29 0.58 0.86 1.47 2.38 2.12 5.72 -
P/RPS 0.30 0.59 0.62 0.89 1.11 0.63 3.04 -32.00%
P/EPS -14.30 18.00 -1.62 -2.48 15.94 50.01 -26.93 -10.00%
EY -6.99 5.56 -61.73 -40.30 6.27 2.00 -3.71 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.41 10.75 3.42 36.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 20/08/04 29/08/03 - 28/08/01 25/08/00 -
Price 0.26 0.58 0.69 1.70 0.00 2.70 4.76 -
P/RPS 0.27 0.59 0.50 1.03 0.00 0.80 2.53 -31.11%
P/EPS -12.82 18.00 -1.30 -2.87 0.00 63.69 -22.41 -8.88%
EY -7.80 5.56 -76.94 -34.84 0.00 1.57 -4.46 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 3.41 8.63 3.95 0.00 0.00 0.00 -

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