[DATAPRP] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -8.5%
YoY- -0.87%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 33,728 36,257 36,178 36,217 31,484 33,896 35,787 -3.86%
PBT -13,859 -13,227 -9,928 -9,674 -9,018 -7,478 -11,532 13.02%
Tax -102 -102 -102 -102 -9 -9 -22 177.78%
NP -13,961 -13,329 -10,030 -9,776 -9,027 -7,487 -11,554 13.43%
-
NP to SH -13,563 -13,251 -9,858 -9,727 -8,965 -7,444 -11,521 11.48%
-
Tax Rate - - - - - - - -
Total Cost 47,689 49,586 46,208 45,993 40,511 41,383 47,341 0.48%
-
Net Worth 82,788 79,987 30,160 24,688 14,004 13,906 13,906 228.12%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 82,788 79,987 30,160 24,688 14,004 13,906 13,906 228.12%
NOSH 669,970 669,827 613,829 602,595 493,655 463,535 463,535 27.80%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -41.39% -36.76% -27.72% -26.99% -28.67% -22.09% -32.29% -
ROE -16.38% -16.57% -32.69% -39.40% -64.01% -53.53% -82.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.30 5.89 6.00 7.33 6.74 7.31 7.72 -22.15%
EPS -2.13 -2.15 -1.63 -1.97 -1.92 -1.61 -2.49 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.05 0.05 0.03 0.03 0.03 165.55%
Adjusted Per Share Value based on latest NOSH - 602,595
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.55 4.90 4.89 4.89 4.25 4.58 4.83 -3.89%
EPS -1.83 -1.79 -1.33 -1.31 -1.21 -1.01 -1.56 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.108 0.0407 0.0333 0.0189 0.0188 0.0188 227.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.07 1.09 1.82 0.18 0.175 0.14 0.09 -
P/RPS 20.20 18.50 30.35 2.45 2.59 1.91 1.17 566.84%
P/EPS -50.24 -50.61 -111.37 -9.14 -9.11 -8.72 -3.62 476.58%
EY -1.99 -1.98 -0.90 -10.94 -10.97 -11.47 -27.62 -82.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 8.38 36.40 3.60 5.83 4.67 3.00 95.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/09/21 28/05/21 26/03/21 26/11/20 27/08/20 03/06/20 -
Price 0.93 1.07 1.57 1.76 0.185 0.195 0.155 -
P/RPS 17.56 18.16 26.18 24.00 2.74 2.67 2.01 323.62%
P/EPS -43.67 -49.68 -96.07 -89.34 -9.63 -12.14 -6.24 265.44%
EY -2.29 -2.01 -1.04 -1.12 -10.38 -8.24 -16.04 -72.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 8.23 31.40 35.20 6.17 6.50 5.17 24.10%

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