[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 11.75%
YoY- -43.78%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 31,640 34,885 35,804 25,240 28,127 23,317 26,758 11.78%
PBT -23,901 -19,937 -15,566 -16,060 -18,544 -14,272 -12,130 56.97%
Tax 625 706 470 31,868 561 513 626 -0.10%
NP -23,276 -19,230 -15,096 15,808 -17,983 -13,758 -11,504 59.76%
-
NP to SH -23,286 -19,584 -15,050 -15,292 -17,328 -12,720 -11,040 64.24%
-
Tax Rate - - - - - - - -
Total Cost 54,916 54,115 50,900 9,432 46,110 37,075 38,262 27.15%
-
Net Worth 49,853 55,699 61,225 62,104 67,467 74,213 80,960 -27.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 49,853 55,699 61,225 62,104 67,467 74,213 80,960 -27.55%
NOSH 737,971 737,971 737,971 690,045 674,670 674,670 674,670 6.14%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -73.57% -55.13% -42.16% 62.63% -63.94% -59.01% -42.99% -
ROE -46.71% -35.16% -24.58% -24.62% -25.68% -17.14% -13.64% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.44 5.01 5.26 3.66 4.17 3.46 3.97 7.72%
EPS -3.27 -2.81 -2.22 2.20 -2.57 -1.88 -1.64 58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.09 0.10 0.11 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 690,045
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.28 4.72 4.85 3.42 3.81 3.16 3.62 11.77%
EPS -3.15 -2.65 -2.04 -2.07 -2.35 -1.72 -1.49 64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0754 0.0829 0.0841 0.0914 0.1005 0.1096 -27.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.17 0.16 0.175 0.175 0.225 0.175 0.20 -
P/RPS 3.83 3.19 3.33 4.78 5.40 5.06 5.04 -16.68%
P/EPS -5.20 -5.69 -7.91 -7.90 -8.76 -9.28 -12.22 -43.33%
EY -19.23 -17.58 -12.64 -12.66 -11.41 -10.77 -8.18 76.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 1.94 1.94 2.25 1.59 1.67 28.32%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 21/08/23 24/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.14 0.145 0.165 0.185 0.21 0.175 0.195 -
P/RPS 3.15 2.89 3.14 5.06 5.04 5.06 4.92 -25.65%
P/EPS -4.28 -5.15 -7.46 -8.35 -8.18 -9.28 -11.92 -49.38%
EY -23.35 -19.40 -13.41 -11.98 -12.23 -10.77 -8.39 97.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.81 1.83 2.06 2.10 1.59 1.63 14.56%

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