[DATAPRP] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 35.39%
YoY- 25.01%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 36,178 36,217 31,484 33,896 35,787 41,834 40,233 -6.83%
PBT -9,928 -9,674 -9,018 -7,478 -11,532 -9,648 -9,916 0.08%
Tax -102 -102 -9 -9 -22 -22 -13 294.36%
NP -10,030 -9,776 -9,027 -7,487 -11,554 -9,670 -9,929 0.67%
-
NP to SH -9,858 -9,727 -8,965 -7,444 -11,521 -9,643 -9,927 -0.46%
-
Tax Rate - - - - - - - -
Total Cost 46,208 45,993 40,511 41,383 47,341 51,504 50,162 -5.32%
-
Net Worth 30,160 24,688 14,004 13,906 13,906 17,380 12,774 77.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 30,160 24,688 14,004 13,906 13,906 17,380 12,774 77.21%
NOSH 613,829 602,595 493,655 463,535 463,535 463,535 437,395 25.32%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -27.72% -26.99% -28.67% -22.09% -32.29% -23.12% -24.68% -
ROE -32.69% -39.40% -64.01% -53.53% -82.85% -55.48% -77.71% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.00 7.33 6.74 7.31 7.72 9.63 9.45 -26.10%
EPS -1.63 -1.97 -1.92 -1.61 -2.49 -2.22 -2.33 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.03 0.03 0.03 0.04 0.03 40.52%
Adjusted Per Share Value based on latest NOSH - 463,535
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.87 4.88 4.24 4.56 4.82 5.63 5.42 -6.87%
EPS -1.33 -1.31 -1.21 -1.00 -1.55 -1.30 -1.34 -0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0332 0.0189 0.0187 0.0187 0.0234 0.0172 77.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.82 0.18 0.175 0.14 0.09 0.185 0.17 -
P/RPS 30.35 2.45 2.59 1.91 1.17 1.92 1.80 556.41%
P/EPS -111.37 -9.14 -9.11 -8.72 -3.62 -8.34 -7.29 514.66%
EY -0.90 -10.94 -10.97 -11.47 -27.62 -12.00 -13.71 -83.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 36.40 3.60 5.83 4.67 3.00 4.63 5.67 245.02%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/03/21 26/11/20 27/08/20 03/06/20 27/02/20 28/11/19 -
Price 1.57 1.76 0.185 0.195 0.155 0.175 0.185 -
P/RPS 26.18 24.00 2.74 2.67 2.01 1.82 1.96 462.07%
P/EPS -96.07 -89.34 -9.63 -12.14 -6.24 -7.89 -7.94 426.24%
EY -1.04 -1.12 -10.38 -8.24 -16.04 -12.68 -12.60 -81.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.40 35.20 6.17 6.50 5.17 4.38 6.17 195.57%

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