[DATAPRP] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 97.44%
YoY- 94.88%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,674 7,713 35,539 13,214 6,075 22,142 12,182 -6.61%
PBT -2,817 -2,563 -11,824 -207 -1,270 147 -1,831 6.58%
Tax 0 0 -13 2 0 11 0 -
NP -2,817 -2,563 -11,837 -205 -1,270 158 -1,831 6.58%
-
NP to SH -2,688 -2,557 -11,836 -65 -1,269 23 -1,880 5.43%
-
Tax Rate - - - - - -7.48% - -
Total Cost 10,491 10,276 47,376 13,419 7,345 21,984 14,013 -4.19%
-
Net Worth 30,160 13,906 16,855 29,497 33,711 18,399 34,530 -1.98%
Dividend
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 30,160 13,906 16,855 29,497 33,711 18,399 34,530 -1.98%
NOSH 613,829 463,535 421,395 421,395 421,395 230,000 383,673 7.20%
Ratio Analysis
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -36.71% -33.23% -33.31% -1.55% -20.91% 0.71% -15.03% -
ROE -8.91% -18.39% -70.22% -0.22% -3.76% 0.13% -5.44% -
Per Share
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.27 1.66 8.43 3.14 1.44 9.63 3.18 -12.70%
EPS -0.45 -0.55 -2.81 -0.02 -0.30 0.01 -0.49 -1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.04 0.07 0.08 0.08 0.09 -8.33%
Adjusted Per Share Value based on latest NOSH - 421,395
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.03 1.04 4.78 1.78 0.82 2.98 1.64 -6.65%
EPS -0.36 -0.34 -1.59 -0.01 -0.17 0.00 -0.25 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0187 0.0227 0.0397 0.0454 0.0248 0.0465 -1.98%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.82 0.09 0.22 0.42 0.15 0.19 0.235 -
P/RPS 143.06 5.41 2.61 13.39 10.40 1.97 7.40 55.01%
P/EPS -408.42 -16.32 -7.83 -2,722.87 -49.81 1,900.00 -47.96 37.30%
EY -0.24 -6.13 -12.77 -0.04 -2.01 0.05 -2.09 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 36.40 3.00 5.50 6.00 1.88 2.38 2.61 47.70%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/05/21 03/06/20 29/05/19 29/08/17 17/08/16 26/08/15 29/08/14 -
Price 1.57 0.155 0.185 0.365 0.155 0.14 0.26 -
P/RPS 123.41 9.32 2.19 11.64 10.75 1.45 8.19 49.40%
P/EPS -352.32 -28.10 -6.59 -2,366.30 -51.47 1,400.00 -53.06 32.34%
EY -0.28 -3.56 -15.18 -0.04 -1.94 0.07 -1.88 -24.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.40 5.17 4.63 5.21 1.94 1.75 2.89 42.34%

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