[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 97.44%
YoY- 94.88%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 47,162 35,667 25,878 13,214 45,030 23,034 13,069 135.45%
PBT -4,779 -2,414 327 -207 -3,064 -2,333 -1,846 88.64%
Tax 0 2 2 2 -29 -29 0 -
NP -4,779 -2,412 329 -205 -3,093 -2,362 -1,846 88.64%
-
NP to SH -5,050 -2,686 -28 -65 -2,537 -1,973 -1,756 102.35%
-
Tax Rate - - -0.61% - - - - -
Total Cost 51,941 38,079 25,549 13,419 48,123 25,396 14,915 129.92%
-
Net Worth 25,283 29,497 29,497 29,497 29,137 33,711 33,711 -17.46%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 25,283 29,497 29,497 29,497 29,137 33,711 33,711 -17.46%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -10.13% -6.76% 1.27% -1.55% -6.87% -10.25% -14.13% -
ROE -19.97% -9.11% -0.09% -0.22% -8.71% -5.85% -5.21% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.19 8.46 6.14 3.14 10.82 5.47 3.10 135.49%
EPS -1.20 -0.64 -0.01 -0.02 -0.61 -0.47 -0.42 101.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.07 0.07 0.08 0.08 -17.46%
Adjusted Per Share Value based on latest NOSH - 421,395
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.37 4.82 3.50 1.79 6.08 3.11 1.77 135.02%
EPS -0.68 -0.36 0.00 -0.01 -0.34 -0.27 -0.24 100.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0398 0.0398 0.0398 0.0394 0.0455 0.0455 -17.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.21 0.295 0.38 0.42 0.565 0.135 0.13 -
P/RPS 1.88 3.49 6.19 13.39 5.22 2.47 4.19 -41.41%
P/EPS -17.52 -46.28 -5,718.94 -2,722.87 -92.70 -28.83 -31.20 -31.95%
EY -5.71 -2.16 -0.02 -0.04 -1.08 -3.47 -3.21 46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.21 5.43 6.00 8.07 1.69 1.63 66.51%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 23/11/17 29/08/17 30/05/17 28/02/17 24/11/16 -
Price 0.20 0.275 0.19 0.365 0.42 0.225 0.12 -
P/RPS 1.79 3.25 3.09 11.64 3.88 4.12 3.87 -40.21%
P/EPS -16.69 -43.14 -2,859.47 -2,366.30 -68.91 -48.06 -28.80 -30.51%
EY -5.99 -2.32 -0.03 -0.04 -1.45 -2.08 -3.47 43.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.93 2.71 5.21 6.00 2.81 1.50 70.26%

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