[DATAPRP] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -187.48%
YoY- -224.74%
Quarter Report
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 10,639 14,853 12,591 7,858 11,495 21,996 7,497 5.31%
PBT -7,840 -163 -2,878 -2,222 -2,365 -731 -1,183 32.30%
Tax 176 131 -102 -9 -2 0 -6 -
NP -7,664 -32 -2,980 -2,231 -2,367 -731 -1,189 31.75%
-
NP to SH -7,788 -343 -2,967 -2,205 -2,364 -564 -1,119 33.26%
-
Tax Rate - - - - - - - -
Total Cost 18,303 14,885 15,571 10,089 13,862 22,727 8,686 11.66%
-
Net Worth 67,467 77,909 24,688 17,380 25,283 29,137 30,868 12.26%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 67,467 77,909 24,688 17,380 25,283 29,137 30,868 12.26%
NOSH 674,670 670,470 602,595 463,535 421,395 421,395 385,862 8.62%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -72.04% -0.22% -23.67% -28.39% -20.59% -3.32% -15.86% -
ROE -11.54% -0.44% -12.02% -12.69% -9.35% -1.94% -3.63% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.58 2.29 2.55 1.81 2.73 5.28 1.94 -2.99%
EPS -1.15 0.05 -0.60 -0.51 -0.56 -0.14 -0.29 22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.05 0.04 0.06 0.07 0.08 3.35%
Adjusted Per Share Value based on latest NOSH - 463,535
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.44 2.01 1.70 1.06 1.56 2.98 1.02 5.23%
EPS -1.05 -0.05 -0.40 -0.30 -0.32 -0.08 -0.15 33.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.1055 0.0334 0.0235 0.0342 0.0395 0.0418 12.27%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/03/18 31/03/17 31/03/16 -
Price 0.225 0.81 0.18 0.185 0.21 0.565 0.155 -
P/RPS 14.27 35.41 7.06 10.23 7.70 10.69 7.98 8.98%
P/EPS -19.49 -1,533.21 -29.96 -36.46 -37.43 -416.99 -53.45 -13.87%
EY -5.13 -0.07 -3.34 -2.74 -2.67 -0.24 -1.87 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 6.75 3.60 4.63 3.50 8.07 1.94 2.21%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/02/23 28/02/22 26/03/21 27/02/20 30/05/18 30/05/17 31/05/16 -
Price 0.21 0.255 1.76 0.175 0.20 0.42 0.15 -
P/RPS 13.32 11.15 69.02 9.68 7.33 7.95 7.72 8.40%
P/EPS -18.19 -482.68 -292.90 -34.49 -35.65 -309.98 -51.72 -14.33%
EY -5.50 -0.21 -0.34 -2.90 -2.80 -0.32 -1.93 16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.13 35.20 4.38 3.33 6.00 1.88 1.65%

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