[DATAPRP] QoQ TTM Result on 31-Mar-2018 [#4]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -55.38%
YoY- -99.05%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 37,781 33,810 40,217 47,162 57,663 57,839 52,169 -19.30%
PBT -8,210 -10,272 -7,248 -4,779 -3,145 -891 -2,001 155.63%
Tax -2 -2 -2 0 2 -27 -27 -82.27%
NP -8,212 -10,274 -7,250 -4,779 -3,143 -918 -2,028 153.40%
-
NP to SH -8,208 -10,187 -7,661 -5,050 -3,250 -809 -1,333 234.83%
-
Tax Rate - - - - - - - -
Total Cost 45,993 44,084 47,467 51,941 60,806 58,757 54,197 -10.33%
-
Net Worth 21,069 21,069 25,283 25,283 29,497 29,497 29,497 -20.04%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,069 21,069 25,283 25,283 29,497 29,497 29,497 -20.04%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -21.74% -30.39% -18.03% -10.13% -5.45% -1.59% -3.89% -
ROE -38.96% -48.35% -30.30% -19.97% -11.02% -2.74% -4.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.97 8.02 9.54 11.19 13.68 13.73 12.38 -19.28%
EPS -1.95 -2.42 -1.82 -1.20 -0.77 -0.19 -0.32 232.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.06 0.07 0.07 0.07 -20.04%
Adjusted Per Share Value based on latest NOSH - 421,395
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.09 4.55 5.41 6.35 7.76 7.79 7.02 -19.24%
EPS -1.10 -1.37 -1.03 -0.68 -0.44 -0.11 -0.18 233.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0284 0.034 0.034 0.0397 0.0397 0.0397 -19.96%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.205 0.255 0.22 0.21 0.295 0.38 0.42 -
P/RPS 2.29 3.18 2.31 1.88 2.16 2.77 3.39 -22.95%
P/EPS -10.52 -10.55 -12.10 -17.52 -38.25 -197.94 -132.77 -81.46%
EY -9.50 -9.48 -8.26 -5.71 -2.61 -0.51 -0.75 440.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 5.10 3.67 3.50 4.21 5.43 6.00 -22.36%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 29/08/18 30/05/18 27/02/18 23/11/17 29/08/17 -
Price 0.21 0.235 0.225 0.20 0.275 0.19 0.365 -
P/RPS 2.34 2.93 2.36 1.79 2.01 1.38 2.95 -14.27%
P/EPS -10.78 -9.72 -12.38 -16.69 -35.66 -98.97 -115.39 -79.32%
EY -9.28 -10.29 -8.08 -5.99 -2.80 -1.01 -0.87 382.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 4.70 3.75 3.33 3.93 2.71 5.21 -13.34%

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