[DATAPRP] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 3.17%
YoY- -29.4%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 6,178 5,476 8,262 11,592 6,310 10,639 4,109 31.20%
PBT -6,619 -8,948 -7,170 -3,768 -4,015 -7,840 -4,639 26.71%
Tax 916 95 295 172 63 176 72 444.13%
NP -5,703 -8,853 -6,875 -3,596 -3,952 -7,664 -4,567 15.94%
-
NP to SH -5,893 -8,598 -7,163 -3,702 -3,823 -7,788 -4,020 29.01%
-
Tax Rate - - - - - - - -
Total Cost 11,881 14,329 15,137 15,188 10,262 18,303 8,676 23.29%
-
Net Worth 42,731 49,853 55,699 61,225 62,104 67,467 74,213 -30.76%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 42,731 49,853 55,699 61,225 62,104 67,467 74,213 -30.76%
NOSH 737,971 737,971 737,971 737,971 690,045 674,670 674,670 6.15%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -92.31% -161.67% -83.21% -31.02% -62.63% -72.04% -111.15% -
ROE -13.79% -17.25% -12.86% -6.05% -6.16% -11.54% -5.42% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 0.87 0.77 1.19 1.70 0.91 1.58 0.61 26.67%
EPS -0.83 -1.21 -1.03 -0.54 -0.55 -1.15 -0.60 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.09 0.10 0.11 -33.21%
Adjusted Per Share Value based on latest NOSH - 737,971
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 0.84 0.74 1.12 1.57 0.85 1.44 0.56 31.00%
EPS -0.80 -1.17 -0.97 -0.50 -0.52 -1.06 -0.54 29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0676 0.0755 0.083 0.0841 0.0914 0.1006 -30.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.115 0.17 0.16 0.175 0.175 0.225 0.175 -
P/RPS 13.26 22.11 13.48 10.27 19.14 14.27 28.73 -40.24%
P/EPS -13.90 -14.08 -15.55 -32.16 -31.59 -19.49 -29.37 -39.24%
EY -7.20 -7.10 -6.43 -3.11 -3.17 -5.13 -3.40 64.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.43 2.00 1.94 1.94 2.25 1.59 13.38%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 27/02/24 28/11/23 21/08/23 24/05/23 28/02/23 24/11/22 -
Price 0.165 0.14 0.145 0.165 0.185 0.21 0.175 -
P/RPS 19.02 18.21 12.22 9.68 20.23 13.32 28.73 -24.02%
P/EPS -19.94 -11.60 -14.09 -30.32 -33.39 -18.19 -29.37 -22.73%
EY -5.01 -8.62 -7.10 -3.30 -2.99 -5.50 -3.40 29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.00 1.81 1.83 2.06 2.10 1.59 44.03%

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