[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -10.54%
YoY- -5.12%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 35,990 28,182 30,230 30,696 36,217 31,501 30,150 12.49%
PBT -11,144 -14,641 -16,082 -11,268 -9,405 -9,061 -8,976 15.46%
Tax 131 0 0 0 -371 0 0 -
NP -11,013 -14,641 -16,082 -11,268 -9,776 -9,061 -8,976 14.56%
-
NP to SH -10,939 -14,128 -15,992 -10,752 -9,727 -9,013 -8,944 14.32%
-
Tax Rate - - - - - - - -
Total Cost 47,003 42,823 46,312 41,964 45,993 40,562 39,126 12.96%
-
Net Worth 77,909 82,788 79,987 30,160 24,688 14,004 13,906 214.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 77,909 82,788 79,987 30,160 24,688 14,004 13,906 214.45%
NOSH 670,470 669,970 669,827 613,829 602,595 493,655 463,535 27.81%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -30.60% -51.95% -53.20% -36.71% -26.99% -28.76% -29.77% -
ROE -14.04% -17.07% -19.99% -35.65% -39.40% -64.36% -64.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.54 4.43 4.91 5.09 7.33 6.75 6.50 -10.07%
EPS -1.68 -2.21 -2.60 -1.80 -1.97 -1.93 -1.92 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.05 0.05 0.03 0.03 151.34%
Adjusted Per Share Value based on latest NOSH - 613,829
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.87 3.82 4.09 4.16 4.90 4.27 4.08 12.48%
EPS -1.48 -1.91 -2.17 -1.46 -1.32 -1.22 -1.21 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1121 0.1083 0.0408 0.0334 0.019 0.0188 214.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.81 1.07 1.09 1.82 0.18 0.175 0.14 -
P/RPS 14.61 24.18 22.19 35.76 2.45 2.59 2.15 257.51%
P/EPS -48.08 -48.23 -41.94 -102.11 -9.14 -9.06 -7.26 251.44%
EY -2.08 -2.07 -2.38 -0.98 -10.94 -11.03 -13.78 -71.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.75 8.23 8.38 36.40 3.60 5.83 4.67 27.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 30/09/21 28/05/21 26/03/21 26/11/20 27/08/20 -
Price 0.255 0.93 1.07 1.57 1.76 0.185 0.195 -
P/RPS 4.60 21.01 21.78 30.85 24.00 2.74 3.00 32.86%
P/EPS -15.13 -41.92 -41.17 -88.08 -89.34 -9.58 -10.11 30.73%
EY -6.61 -2.39 -2.43 -1.14 -1.12 -10.44 -9.89 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 7.15 8.23 31.40 35.20 6.17 6.50 -52.37%

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