[DATAPRP] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -3.6%
YoY- -34.38%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 31,508 31,640 36,803 32,650 29,361 28,127 32,341 -1.72%
PBT -26,505 -23,901 -22,793 -20,262 -19,909 -18,544 -10,867 81.09%
Tax 1,478 625 706 483 624 561 516 101.56%
NP -25,027 -23,276 -22,087 -19,779 -19,285 -17,983 -10,351 80.04%
-
NP to SH -25,356 -23,286 -22,476 -19,333 -18,492 -17,328 -9,883 87.30%
-
Tax Rate - - - - - - - -
Total Cost 56,535 54,916 58,890 52,429 48,646 46,110 42,692 20.57%
-
Net Worth 42,731 49,853 55,699 61,225 62,104 67,467 74,213 -30.76%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 42,731 49,853 55,699 61,225 62,104 67,467 74,213 -30.76%
NOSH 737,971 737,971 737,971 737,971 690,045 674,670 674,670 6.15%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -79.43% -73.57% -60.01% -60.58% -65.68% -63.94% -32.01% -
ROE -59.34% -46.71% -40.35% -31.58% -29.78% -25.68% -13.32% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.42 4.44 5.29 4.80 4.25 4.17 4.79 -5.21%
EPS -3.56 -3.27 -3.23 -2.84 -2.68 -2.57 -1.46 81.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.09 0.10 0.11 -33.21%
Adjusted Per Share Value based on latest NOSH - 737,971
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.25 4.27 4.97 4.41 3.96 3.80 4.37 -1.83%
EPS -3.42 -3.14 -3.04 -2.61 -2.50 -2.34 -1.33 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0673 0.0752 0.0827 0.0839 0.0911 0.1002 -30.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.115 0.17 0.16 0.175 0.175 0.225 0.175 -
P/RPS 2.60 3.83 3.03 3.65 4.11 5.40 3.65 -20.22%
P/EPS -3.23 -5.20 -4.96 -6.16 -6.53 -8.76 -11.95 -58.16%
EY -30.96 -19.23 -20.18 -16.24 -15.31 -11.41 -8.37 138.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.43 2.00 1.94 1.94 2.25 1.59 13.38%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 27/02/24 28/11/23 21/08/23 24/05/23 28/02/23 24/11/22 -
Price 0.165 0.14 0.145 0.165 0.185 0.21 0.175 -
P/RPS 3.73 3.15 2.74 3.44 4.35 5.04 3.65 1.45%
P/EPS -4.63 -4.28 -4.49 -5.81 -6.90 -8.18 -11.95 -46.82%
EY -21.58 -23.35 -22.26 -17.22 -14.49 -12.23 -8.37 87.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.00 1.81 1.83 2.06 2.10 1.59 44.03%

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