[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 56.92%
YoY- 98.41%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 6,269 47,162 35,667 25,878 13,214 45,030 23,034 -58.10%
PBT -2,676 -4,779 -2,414 327 -207 -3,064 -2,333 9.60%
Tax 0 0 2 2 2 -29 -29 -
NP -2,676 -4,779 -2,412 329 -205 -3,093 -2,362 8.70%
-
NP to SH -2,676 -5,050 -2,686 -28 -65 -2,537 -1,973 22.59%
-
Tax Rate - - - -0.61% - - - -
Total Cost 8,945 51,941 38,079 25,549 13,419 48,123 25,396 -50.22%
-
Net Worth 25,283 25,283 29,497 29,497 29,497 29,137 33,711 -17.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 25,283 25,283 29,497 29,497 29,497 29,137 33,711 -17.49%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -42.69% -10.13% -6.76% 1.27% -1.55% -6.87% -10.25% -
ROE -10.58% -19.97% -9.11% -0.09% -0.22% -8.71% -5.85% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.49 11.19 8.46 6.14 3.14 10.82 5.47 -58.07%
EPS -0.64 -1.20 -0.64 -0.01 -0.02 -0.61 -0.47 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.07 0.07 0.08 -17.49%
Adjusted Per Share Value based on latest NOSH - 421,395
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.84 6.35 4.80 3.48 1.78 6.06 3.10 -58.22%
EPS -0.36 -0.68 -0.36 0.00 -0.01 -0.34 -0.27 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.034 0.0397 0.0397 0.0397 0.0392 0.0454 -17.57%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.22 0.21 0.295 0.38 0.42 0.565 0.135 -
P/RPS 14.79 1.88 3.49 6.19 13.39 5.22 2.47 230.82%
P/EPS -34.64 -17.52 -46.28 -5,718.94 -2,722.87 -92.70 -28.83 13.05%
EY -2.89 -5.71 -2.16 -0.02 -0.04 -1.08 -3.47 -11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.50 4.21 5.43 6.00 8.07 1.69 67.93%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 23/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.225 0.20 0.275 0.19 0.365 0.42 0.225 -
P/RPS 15.12 1.79 3.25 3.09 11.64 3.88 4.12 138.49%
P/EPS -35.43 -16.69 -43.14 -2,859.47 -2,366.30 -68.91 -48.06 -18.43%
EY -2.82 -5.99 -2.32 -0.03 -0.04 -1.45 -2.08 22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.33 3.93 2.71 5.21 6.00 2.81 21.27%

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