[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -197.47%
YoY- -78.8%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 5,076 35,990 21,137 15,115 7,674 36,217 23,626 -64.16%
PBT -2,650 -11,144 -10,981 -8,041 -2,817 -9,405 -6,796 -46.65%
Tax 0 131 0 0 0 -371 0 -
NP -2,650 -11,013 -10,981 -8,041 -2,817 -9,776 -6,796 -46.65%
-
NP to SH -2,659 -10,939 -10,596 -7,996 -2,688 -9,727 -6,760 -46.34%
-
Tax Rate - - - - - - - -
Total Cost 7,726 47,003 32,118 23,156 10,491 45,993 30,422 -59.93%
-
Net Worth 80,756 77,909 82,788 79,987 30,160 24,688 14,004 221.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 80,756 77,909 82,788 79,987 30,160 24,688 14,004 221.91%
NOSH 672,970 670,470 669,970 669,827 613,829 602,595 493,655 22.96%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -52.21% -30.60% -51.95% -53.20% -36.71% -26.99% -28.76% -
ROE -3.29% -14.04% -12.80% -10.00% -8.91% -39.40% -48.27% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.75 5.54 3.32 2.46 1.27 7.33 5.06 -72.02%
EPS -0.40 -1.68 -1.66 -1.30 -0.45 -1.97 -1.45 -57.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.05 0.05 0.03 152.19%
Adjusted Per Share Value based on latest NOSH - 669,827
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.69 4.87 2.86 2.05 1.04 4.90 3.20 -64.07%
EPS -0.36 -1.48 -1.43 -1.08 -0.36 -1.32 -0.92 -46.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1055 0.1121 0.1083 0.0408 0.0334 0.019 221.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.28 0.81 1.07 1.09 1.82 0.18 0.175 -
P/RPS 37.12 14.61 32.24 44.37 143.06 2.45 3.46 387.13%
P/EPS -70.87 -48.08 -64.31 -83.87 -408.42 -9.14 -12.09 225.45%
EY -1.41 -2.08 -1.56 -1.19 -0.24 -10.94 -8.27 -69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 6.75 8.23 8.38 36.40 3.60 5.83 -45.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 25/11/21 30/09/21 28/05/21 26/03/21 26/11/20 -
Price 0.23 0.255 0.93 1.07 1.57 1.76 0.185 -
P/RPS 30.49 4.60 28.02 43.56 123.41 24.00 3.66 311.47%
P/EPS -58.21 -15.13 -55.89 -82.34 -352.32 -89.34 -12.78 175.02%
EY -1.72 -6.61 -1.79 -1.21 -0.28 -1.12 -7.83 -63.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.13 7.15 8.23 31.40 35.20 6.17 -54.11%

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