[DATAPRP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -60.56%
YoY- -0.03%
Quarter Report
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 23,626 15,075 7,713 28,925 21,067 10,104 35,539 -23.77%
PBT -6,796 -4,488 -2,563 -5,864 -3,642 -2,874 -11,824 -30.80%
Tax 0 0 0 -9 0 0 -13 -
NP -6,796 -4,488 -2,563 -5,873 -3,642 -2,874 -11,837 -30.85%
-
NP to SH -6,760 -4,472 -2,557 -5,846 -3,641 -2,874 -11,836 -31.09%
-
Tax Rate - - - - - - - -
Total Cost 30,422 19,563 10,276 34,798 24,709 12,978 47,376 -25.50%
-
Net Worth 14,004 13,906 13,906 17,380 12,774 0 16,855 -11.59%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 14,004 13,906 13,906 17,380 12,774 0 16,855 -11.59%
NOSH 493,655 463,535 463,535 463,535 437,395 422,647 421,395 11.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -28.76% -29.77% -33.23% -20.30% -17.29% -28.44% -33.31% -
ROE -48.27% -32.16% -18.39% -33.64% -28.50% 0.00% -70.22% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.06 3.25 1.66 6.66 4.95 2.39 8.43 -28.77%
EPS -1.45 -0.96 -0.55 -1.35 -0.86 -0.68 -2.81 -35.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.03 0.00 0.04 -17.40%
Adjusted Per Share Value based on latest NOSH - 463,535
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.18 2.03 1.04 3.89 2.84 1.36 4.78 -23.73%
EPS -0.91 -0.60 -0.34 -0.79 -0.49 -0.39 -1.59 -30.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0187 0.0187 0.0234 0.0172 0.00 0.0227 -11.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.175 0.14 0.09 0.185 0.17 0.195 0.22 -
P/RPS 3.46 4.30 5.41 2.78 3.44 8.16 2.61 20.61%
P/EPS -12.09 -14.51 -16.32 -13.75 -19.88 -28.68 -7.83 33.48%
EY -8.27 -6.89 -6.13 -7.27 -5.03 -3.49 -12.77 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 4.67 3.00 4.63 5.67 0.00 5.50 3.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 03/06/20 27/02/20 28/11/19 - 29/05/19 -
Price 0.185 0.195 0.155 0.175 0.185 0.00 0.185 -
P/RPS 3.66 6.00 9.32 2.63 3.74 0.00 2.19 40.69%
P/EPS -12.78 -20.21 -28.10 -13.01 -21.64 0.00 -6.59 55.32%
EY -7.83 -4.95 -3.56 -7.69 -4.62 0.00 -15.18 -35.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.17 6.50 5.17 4.38 6.17 0.00 4.63 21.03%

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