[DATAPRP] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 2.86%
YoY- -17.48%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,484 33,896 35,787 41,834 40,233 40,233 35,539 -7.73%
PBT -9,018 -7,478 -11,532 -9,648 -9,916 -9,916 -11,824 -16.48%
Tax -9 -9 -22 -22 -13 -13 -13 -21.68%
NP -9,027 -7,487 -11,554 -9,670 -9,929 -9,929 -11,837 -16.48%
-
NP to SH -8,965 -7,444 -11,521 -9,643 -9,927 -9,927 -11,836 -16.86%
-
Tax Rate - - - - - - - -
Total Cost 40,511 41,383 47,341 51,504 50,162 50,162 47,376 -9.88%
-
Net Worth 14,004 13,906 13,906 17,380 12,774 12,641 16,855 -11.59%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 14,004 13,906 13,906 17,380 12,774 12,641 16,855 -11.59%
NOSH 493,655 463,535 463,535 463,535 437,395 421,395 421,395 11.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -28.67% -22.09% -32.29% -23.12% -24.68% -24.68% -33.31% -
ROE -64.01% -53.53% -82.85% -55.48% -77.71% -78.52% -70.22% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.74 7.31 7.72 9.63 9.45 9.55 8.43 -13.82%
EPS -1.92 -1.61 -2.49 -2.22 -2.33 -2.36 -2.81 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.03 0.03 0.04 -17.40%
Adjusted Per Share Value based on latest NOSH - 463,535
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.24 4.56 4.82 5.63 5.42 5.42 4.78 -7.66%
EPS -1.21 -1.00 -1.55 -1.30 -1.34 -1.34 -1.59 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0187 0.0187 0.0234 0.0172 0.017 0.0227 -11.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.175 0.14 0.09 0.185 0.17 0.195 0.22 -
P/RPS 2.59 1.91 1.17 1.92 1.80 2.04 2.61 -0.51%
P/EPS -9.11 -8.72 -3.62 -8.34 -7.29 -8.28 -7.83 10.59%
EY -10.97 -11.47 -27.62 -12.00 -13.71 -12.08 -12.77 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 4.67 3.00 4.63 5.67 6.50 5.50 3.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 03/06/20 27/02/20 28/11/19 27/11/19 29/05/19 -
Price 0.185 0.195 0.155 0.175 0.185 0.19 0.185 -
P/RPS 2.74 2.67 2.01 1.82 1.96 1.99 2.19 16.06%
P/EPS -9.63 -12.14 -6.24 -7.89 -7.94 -8.07 -6.59 28.68%
EY -10.38 -8.24 -16.04 -12.68 -12.60 -12.40 -15.18 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.17 6.50 5.17 4.38 6.17 6.33 4.63 21.03%

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