[DATAPRP] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.35%
YoY- -51.29%
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 34,254 33,392 35,990 33,728 36,257 36,178 36,217 -3.65%
PBT -9,168 -10,977 -11,144 -13,859 -13,227 -9,928 -9,674 -3.52%
Tax 444 131 131 -102 -102 -102 -102 -
NP -8,724 -10,846 -11,013 -13,961 -13,329 -10,030 -9,776 -7.32%
-
NP to SH -8,463 -10,910 -10,939 -13,563 -13,251 -9,858 -9,727 -8.88%
-
Tax Rate - - - - - - - -
Total Cost 42,978 44,238 47,003 47,689 49,586 46,208 45,993 -4.43%
-
Net Worth 80,960 80,756 77,909 82,788 79,987 30,160 24,688 121.20%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 80,960 80,756 77,909 82,788 79,987 30,160 24,688 121.20%
NOSH 674,670 672,970 670,470 669,970 669,827 613,829 602,595 7.84%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -25.47% -32.48% -30.60% -41.39% -36.76% -27.72% -26.99% -
ROE -10.45% -13.51% -14.04% -16.38% -16.57% -32.69% -39.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.08 4.96 5.54 5.30 5.89 6.00 7.33 -21.73%
EPS -1.25 -1.62 -1.68 -2.13 -2.15 -1.63 -1.97 -26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.05 0.05 79.54%
Adjusted Per Share Value based on latest NOSH - 669,970
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.64 4.52 4.87 4.57 4.91 4.90 4.90 -3.57%
EPS -1.15 -1.48 -1.48 -1.84 -1.79 -1.33 -1.32 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1093 0.1055 0.1121 0.1083 0.0408 0.0334 121.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.20 0.28 0.81 1.07 1.09 1.82 0.18 -
P/RPS 3.94 5.64 14.61 20.20 18.50 30.35 2.45 37.38%
P/EPS -15.94 -17.27 -48.08 -50.24 -50.61 -111.37 -9.14 45.03%
EY -6.27 -5.79 -2.08 -1.99 -1.98 -0.90 -10.94 -31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.33 6.75 8.23 8.38 36.40 3.60 -40.15%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 28/02/22 25/11/21 30/09/21 28/05/21 26/03/21 -
Price 0.195 0.23 0.255 0.93 1.07 1.57 1.76 -
P/RPS 3.84 4.64 4.60 17.56 18.16 26.18 24.00 -70.62%
P/EPS -15.55 -14.19 -15.13 -43.67 -49.68 -96.07 -89.34 -68.92%
EY -6.43 -7.05 -6.61 -2.29 -2.01 -1.04 -1.12 221.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.92 2.13 7.15 8.23 31.40 35.20 -87.17%

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