[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -88.01%
YoY- -99.05%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 26,286 12,526 6,269 47,162 35,667 25,878 13,214 57.97%
PBT -5,845 -5,166 -2,676 -4,779 -2,414 327 -207 821.65%
Tax 0 0 0 0 2 2 2 -
NP -5,845 -5,166 -2,676 -4,779 -2,412 329 -205 827.62%
-
NP to SH -5,844 -5,165 -2,676 -5,050 -2,686 -28 -65 1890.54%
-
Tax Rate - - - - - -0.61% - -
Total Cost 32,131 17,692 8,945 51,941 38,079 25,549 13,419 78.69%
-
Net Worth 21,069 21,069 25,283 25,283 29,497 29,497 29,497 -20.04%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,069 21,069 25,283 25,283 29,497 29,497 29,497 -20.04%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -22.24% -41.24% -42.69% -10.13% -6.76% 1.27% -1.55% -
ROE -27.74% -24.51% -10.58% -19.97% -9.11% -0.09% -0.22% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.24 2.97 1.49 11.19 8.46 6.14 3.14 57.86%
EPS -1.39 -1.23 -0.64 -1.20 -0.64 -0.01 -0.02 1577.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.06 0.07 0.07 0.07 -20.04%
Adjusted Per Share Value based on latest NOSH - 421,395
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.55 1.69 0.85 6.37 4.82 3.49 1.78 58.24%
EPS -0.79 -0.70 -0.36 -0.68 -0.36 0.00 -0.01 1726.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0285 0.0341 0.0341 0.0398 0.0398 0.0398 -19.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.205 0.255 0.22 0.21 0.295 0.38 0.42 -
P/RPS 3.29 8.58 14.79 1.88 3.49 6.19 13.39 -60.67%
P/EPS -14.78 -20.80 -34.64 -17.52 -46.28 -5,718.94 -2,722.87 -96.88%
EY -6.76 -4.81 -2.89 -5.71 -2.16 -0.02 -0.04 2928.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 5.10 3.67 3.50 4.21 5.43 6.00 -22.36%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 29/08/18 30/05/18 27/02/18 23/11/17 29/08/17 -
Price 0.21 0.235 0.225 0.20 0.275 0.19 0.365 -
P/RPS 3.37 7.91 15.12 1.79 3.25 3.09 11.64 -56.13%
P/EPS -15.14 -19.17 -35.43 -16.69 -43.14 -2,859.47 -2,366.30 -96.52%
EY -6.60 -5.22 -2.82 -5.99 -2.32 -0.03 -0.04 2880.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 4.70 3.75 3.33 3.93 2.71 5.21 -13.34%

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