[DATAPRP] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
03-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.96%
YoY- 57.33%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
Revenue 6,310 5,076 7,674 7,713 9,253 13,214 6,075 0.56%
PBT -4,015 -2,650 -2,817 -2,563 -5,979 -207 -1,270 18.58%
Tax 63 0 0 0 -13 2 0 -
NP -3,952 -2,650 -2,817 -2,563 -5,992 -205 -1,270 18.30%
-
NP to SH -3,823 -2,659 -2,688 -2,557 -5,992 -65 -1,269 17.73%
-
Tax Rate - - - - - - - -
Total Cost 10,262 7,726 10,491 10,276 15,245 13,419 7,345 5.07%
-
Net Worth 62,104 80,756 30,160 13,906 16,855 29,497 33,711 9.46%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
Net Worth 62,104 80,756 30,160 13,906 16,855 29,497 33,711 9.46%
NOSH 690,045 672,970 613,829 463,535 421,395 421,395 421,395 7.57%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
NP Margin -62.63% -52.21% -36.71% -33.23% -64.76% -1.55% -20.91% -
ROE -6.16% -3.29% -8.91% -18.39% -35.55% -0.22% -3.76% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
RPS 0.91 0.75 1.27 1.66 2.20 3.14 1.44 -6.57%
EPS -0.55 -0.40 -0.45 -0.55 -1.42 -0.02 -0.30 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.05 0.03 0.04 0.07 0.08 1.75%
Adjusted Per Share Value based on latest NOSH - 463,535
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
RPS 0.85 0.69 1.04 1.04 1.25 1.79 0.82 0.53%
EPS -0.52 -0.36 -0.36 -0.35 -0.81 -0.01 -0.17 18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.1093 0.0408 0.0188 0.0228 0.0399 0.0456 9.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/06/17 30/06/16 -
Price 0.175 0.28 1.82 0.09 0.22 0.42 0.15 -
P/RPS 19.14 37.12 143.06 5.41 10.02 13.39 10.40 9.45%
P/EPS -31.59 -70.87 -408.42 -16.32 -15.47 -2,722.87 -49.81 -6.52%
EY -3.17 -1.41 -0.24 -6.13 -6.46 -0.04 -2.01 6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.33 36.40 3.00 5.50 6.00 1.88 0.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 30/06/16 CAGR
Date 24/05/23 26/05/22 28/05/21 03/06/20 29/05/19 29/08/17 17/08/16 -
Price 0.185 0.23 1.57 0.155 0.185 0.365 0.155 -
P/RPS 20.23 30.49 123.41 9.32 8.43 11.64 10.75 9.81%
P/EPS -33.39 -58.21 -352.32 -28.10 -13.01 -2,366.30 -51.47 -6.20%
EY -2.99 -1.72 -0.28 -3.56 -7.69 -0.04 -1.94 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.92 31.40 5.17 4.63 5.21 1.94 0.89%

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