[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 75.69%
YoY- 1.08%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 28,127 17,488 13,379 5,076 35,990 21,137 15,115 51.11%
PBT -18,544 -10,704 -6,065 -2,650 -11,144 -10,981 -8,041 74.28%
Tax 561 385 313 0 131 0 0 -
NP -17,983 -10,319 -5,752 -2,650 -11,013 -10,981 -8,041 70.76%
-
NP to SH -17,328 -9,540 -5,520 -2,659 -10,939 -10,596 -7,996 67.22%
-
Tax Rate - - - - - - - -
Total Cost 46,110 27,807 19,131 7,726 47,003 32,118 23,156 58.07%
-
Net Worth 67,467 74,213 80,960 80,756 77,909 82,788 79,987 -10.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 67,467 74,213 80,960 80,756 77,909 82,788 79,987 -10.70%
NOSH 674,670 674,670 674,670 672,970 670,470 669,970 669,827 0.48%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -63.94% -59.01% -42.99% -52.21% -30.60% -51.95% -53.20% -
ROE -25.68% -12.85% -6.82% -3.29% -14.04% -12.80% -10.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.17 2.59 1.98 0.75 5.54 3.32 2.46 42.03%
EPS -2.57 -1.41 -0.82 -0.40 -1.68 -1.66 -1.30 57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.12 0.12 0.13 0.13 -16.00%
Adjusted Per Share Value based on latest NOSH - 672,970
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.81 2.37 1.81 0.69 4.87 2.86 2.05 50.99%
EPS -2.35 -1.29 -0.75 -0.36 -1.48 -1.43 -1.08 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.1005 0.1096 0.1093 0.1055 0.1121 0.1083 -10.66%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.175 0.20 0.28 0.81 1.07 1.09 -
P/RPS 5.40 6.75 10.09 37.12 14.61 32.24 44.37 -75.34%
P/EPS -8.76 -12.38 -24.44 -70.87 -48.08 -64.31 -83.87 -77.73%
EY -11.41 -8.08 -4.09 -1.41 -2.08 -1.56 -1.19 349.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.59 1.67 2.33 6.75 8.23 8.38 -58.28%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 28/02/22 25/11/21 30/09/21 -
Price 0.21 0.175 0.195 0.23 0.255 0.93 1.07 -
P/RPS 5.04 6.75 9.83 30.49 4.60 28.02 43.56 -76.16%
P/EPS -8.18 -12.38 -23.83 -58.21 -15.13 -55.89 -82.34 -78.45%
EY -12.23 -8.08 -4.20 -1.72 -6.61 -1.79 -1.21 365.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.59 1.63 1.92 2.13 7.15 8.23 -59.67%

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