[DATAPRP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -81.64%
YoY- -58.41%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 26,164 17,902 6,310 28,127 17,488 13,379 5,076 198.09%
PBT -14,953 -7,783 -4,015 -18,544 -10,704 -6,065 -2,650 216.61%
Tax 530 235 7,967 561 385 313 0 -
NP -14,423 -7,548 3,952 -17,983 -10,319 -5,752 -2,650 209.09%
-
NP to SH -14,688 -7,525 -3,823 -17,328 -9,540 -5,520 -2,659 212.16%
-
Tax Rate - - - - - - - -
Total Cost 40,587 25,450 2,358 46,110 27,807 19,131 7,726 201.89%
-
Net Worth 55,699 61,225 62,104 67,467 74,213 80,960 80,756 -21.91%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 55,699 61,225 62,104 67,467 74,213 80,960 80,756 -21.91%
NOSH 737,971 737,971 690,045 674,670 674,670 674,670 672,970 6.33%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -55.13% -42.16% 62.63% -63.94% -59.01% -42.99% -52.21% -
ROE -26.37% -12.29% -6.16% -25.68% -12.85% -6.82% -3.29% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.76 2.63 0.91 4.17 2.59 1.98 0.75 192.63%
EPS -2.11 -1.11 0.55 -2.57 -1.41 -0.82 -0.40 202.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.10 0.11 0.12 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 674,670
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.55 2.43 0.85 3.81 2.37 1.81 0.69 197.72%
EPS -1.99 -1.02 -0.52 -2.35 -1.29 -0.75 -0.36 212.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.083 0.0841 0.0914 0.1006 0.1097 0.1094 -21.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.16 0.175 0.175 0.225 0.175 0.20 0.28 -
P/RPS 4.26 6.65 19.14 5.40 6.75 10.09 37.12 -76.35%
P/EPS -7.58 -15.82 -31.59 -8.76 -12.38 -24.44 -70.87 -77.43%
EY -13.19 -6.32 -3.17 -11.41 -8.08 -4.09 -1.41 343.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.94 1.94 2.25 1.59 1.67 2.33 -9.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 21/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.145 0.165 0.185 0.21 0.175 0.195 0.23 -
P/RPS 3.86 6.27 20.23 5.04 6.75 9.83 30.49 -74.75%
P/EPS -6.87 -14.92 -33.39 -8.18 -12.38 -23.83 -58.21 -75.90%
EY -14.55 -6.70 -2.99 -12.23 -8.08 -4.20 -1.72 314.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.83 2.06 2.10 1.59 1.63 1.92 -3.85%

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