[DATAPRP] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 78.46%
YoY- 98.41%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 30,150 20,208 25,076 51,756 26,138 78,150 62,140 -11.81%
PBT -8,976 -5,748 -10,704 654 -3,692 646 -2,792 22.50%
Tax 0 0 0 4 0 -130 -74 -
NP -8,976 -5,748 -10,704 658 -3,692 516 -2,866 21.94%
-
NP to SH -8,944 -5,748 -10,704 -56 -3,512 192 -3,358 18.56%
-
Tax Rate - - - -0.61% - 20.12% - -
Total Cost 39,126 25,956 35,780 51,098 29,830 77,634 65,006 -8.44%
-
Net Worth 13,906 0 25,283 29,497 33,711 25,599 34,343 -14.54%
Dividend
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 13,906 0 25,283 29,497 33,711 25,599 34,343 -14.54%
NOSH 463,535 422,647 421,395 421,395 421,395 320,000 381,590 3.43%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -29.77% -28.44% -42.69% 1.27% -14.13% 0.66% -4.61% -
ROE -64.32% 0.00% -42.34% -0.19% -10.42% 0.75% -9.78% -
Per Share
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.50 4.78 5.95 12.28 6.20 24.42 16.28 -14.74%
EPS -1.92 -1.36 -2.56 -0.02 -0.84 0.06 -0.88 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.00 0.06 0.07 0.08 0.08 0.09 -17.38%
Adjusted Per Share Value based on latest NOSH - 421,395
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.06 2.72 3.38 6.97 3.52 10.52 8.37 -11.81%
EPS -1.20 -0.77 -1.44 -0.01 -0.47 0.03 -0.45 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.00 0.034 0.0397 0.0454 0.0345 0.0462 -14.54%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/06/20 28/06/19 29/06/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.14 0.195 0.22 0.38 0.13 0.17 0.245 -
P/RPS 2.15 4.08 3.70 3.09 2.10 0.70 1.50 6.45%
P/EPS -7.26 -14.34 -8.66 -2,859.47 -15.60 283.33 -27.84 -20.83%
EY -13.78 -6.97 -11.55 -0.03 -6.41 0.35 -3.59 26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 0.00 3.67 5.43 1.63 2.13 2.72 9.85%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/08/20 - 29/08/18 23/11/17 24/11/16 25/11/15 26/11/14 -
Price 0.195 0.00 0.225 0.19 0.12 0.195 0.22 -
P/RPS 3.00 0.00 3.78 1.55 1.93 0.80 1.35 14.88%
P/EPS -10.11 0.00 -8.86 -1,429.74 -14.40 325.00 -25.00 -14.56%
EY -9.89 0.00 -11.29 -0.07 -6.95 0.31 -4.00 17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 0.00 3.75 2.71 1.50 2.44 2.44 18.56%

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