[DATAPRP] YoY Annualized Quarter 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- -7.92%
YoY- -66.39%
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Revenue 31,640 28,127 35,990 36,217 28,925 47,162 45,030 -5.08%
PBT -23,901 -18,544 -11,144 -9,405 -5,864 -4,779 -3,064 35.53%
Tax 625 561 131 -371 -9 0 -29 -
NP -23,276 -17,983 -11,013 -9,776 -5,873 -4,779 -3,093 34.81%
-
NP to SH -23,286 -17,328 -10,939 -9,727 -5,846 -5,050 -2,537 38.83%
-
Tax Rate - - - - - - - -
Total Cost 54,916 46,110 47,003 45,993 34,798 51,941 48,123 1.97%
-
Net Worth 49,853 67,467 77,909 24,688 17,380 25,283 29,137 8.27%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Net Worth 49,853 67,467 77,909 24,688 17,380 25,283 29,137 8.27%
NOSH 737,971 674,670 670,470 602,595 463,535 421,395 421,395 8.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
NP Margin -73.57% -63.94% -30.60% -26.99% -20.30% -10.13% -6.87% -
ROE -46.71% -25.68% -14.04% -39.40% -33.64% -19.97% -8.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
RPS 4.44 4.17 5.54 7.33 6.66 11.19 10.82 -12.35%
EPS -3.27 -2.57 -1.68 -1.97 -1.35 -1.20 -0.61 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.12 0.05 0.04 0.06 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 602,595
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
RPS 4.28 3.81 4.87 4.90 3.92 6.39 6.10 -5.10%
EPS -3.15 -2.35 -1.48 -1.32 -0.79 -0.68 -0.34 39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0914 0.1055 0.0334 0.0235 0.0342 0.0395 8.25%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/03/18 31/03/17 -
Price 0.17 0.225 0.81 0.18 0.185 0.21 0.565 -
P/RPS 3.83 5.40 14.61 2.45 2.78 1.88 5.22 -4.47%
P/EPS -5.20 -8.76 -48.08 -9.14 -13.75 -17.52 -92.70 -34.71%
EY -19.23 -11.41 -2.08 -10.94 -7.27 -5.71 -1.08 53.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.25 6.75 3.60 4.63 3.50 8.07 -16.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Date 27/02/24 28/02/23 28/02/22 26/03/21 27/02/20 30/05/18 30/05/17 -
Price 0.14 0.21 0.255 1.76 0.175 0.20 0.42 -
P/RPS 3.15 5.04 4.60 24.00 2.63 1.79 3.88 -3.03%
P/EPS -4.28 -8.18 -15.13 -89.34 -13.01 -16.69 -68.91 -33.72%
EY -23.35 -12.23 -6.61 -1.12 -7.69 -5.99 -1.45 50.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.10 2.13 35.20 4.38 3.33 6.00 -15.00%

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