[DATAPRP] QoQ Quarter Result on 31-Mar-2020 [#1]

Announcement Date
03-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.96%
YoY- 57.33%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,591 8,551 7,362 7,713 7,858 10,963 10,104 15.72%
PBT -2,878 -2,308 -1,925 -2,563 -2,222 -768 -2,874 0.09%
Tax -102 0 0 0 -9 0 0 -
NP -2,980 -2,308 -1,925 -2,563 -2,231 -768 -2,874 2.43%
-
NP to SH -2,967 -2,288 -1,915 -2,557 -2,205 -767 -2,874 2.13%
-
Tax Rate - - - - - - - -
Total Cost 15,571 10,859 9,287 10,276 10,089 11,731 12,978 12.84%
-
Net Worth 24,688 14,004 13,906 13,906 17,380 12,774 0 -
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 24,688 14,004 13,906 13,906 17,380 12,774 0 -
NOSH 602,595 493,655 463,535 463,535 463,535 437,395 422,647 26.54%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -23.67% -26.99% -26.15% -33.23% -28.39% -7.01% -28.44% -
ROE -12.02% -16.34% -13.77% -18.39% -12.69% -6.00% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.55 1.83 1.59 1.66 1.81 2.57 2.39 4.39%
EPS -0.60 -0.49 -0.41 -0.55 -0.51 -0.18 -0.68 -7.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.03 0.03 0.04 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 463,535
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.70 1.15 0.99 1.04 1.06 1.48 1.36 15.96%
EPS -0.40 -0.31 -0.26 -0.35 -0.30 -0.10 -0.39 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0189 0.0188 0.0188 0.0235 0.0173 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.18 0.175 0.14 0.09 0.185 0.17 0.195 -
P/RPS 7.06 9.55 8.81 5.41 10.23 6.60 8.16 -9.16%
P/EPS -29.96 -35.71 -33.89 -16.32 -36.46 -94.38 -28.68 2.94%
EY -3.34 -2.80 -2.95 -6.13 -2.74 -1.06 -3.49 -2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 5.83 4.67 3.00 4.63 5.67 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/03/21 26/11/20 27/08/20 03/06/20 27/02/20 28/11/19 - -
Price 1.76 0.185 0.195 0.155 0.175 0.185 0.00 -
P/RPS 69.02 10.10 12.28 9.32 9.68 7.19 0.00 -
P/EPS -292.90 -37.75 -47.20 -28.10 -34.49 -102.71 0.00 -
EY -0.34 -2.65 -2.12 -3.56 -2.90 -0.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 35.20 6.17 6.50 5.17 4.38 6.17 0.00 -

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