[DATAPRP] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -51.7%
YoY- -474.72%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 36,257 33,896 40,233 40,217 57,839 32,519 86,239 -13.98%
PBT -13,227 -7,478 -9,916 -7,248 -891 -4,925 -1,573 44.78%
Tax -102 -9 -13 -2 -27 -45 -106 -0.66%
NP -13,329 -7,487 -9,929 -7,250 -918 -4,970 -1,679 43.34%
-
NP to SH -13,251 -7,444 -9,927 -7,661 -809 -4,588 -2,465 33.95%
-
Tax Rate - - - - - - - -
Total Cost 49,586 41,383 50,162 47,467 58,757 37,489 87,918 -9.47%
-
Net Worth 79,987 13,906 12,641 25,283 29,497 33,711 29,199 19.14%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 79,987 13,906 12,641 25,283 29,497 33,711 29,199 19.14%
NOSH 669,827 463,535 421,395 421,395 421,395 421,395 365,000 11.12%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -36.76% -22.09% -24.68% -18.03% -1.59% -15.28% -1.95% -
ROE -16.57% -53.53% -78.52% -30.30% -2.74% -13.61% -8.44% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.89 7.31 9.55 9.54 13.73 7.72 23.63 -21.45%
EPS -2.15 -1.61 -2.36 -1.82 -0.19 -1.09 -0.68 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.03 0.03 0.06 0.07 0.08 0.08 8.80%
Adjusted Per Share Value based on latest NOSH - 421,395
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.88 4.56 5.42 5.41 7.79 4.38 11.61 -13.98%
EPS -1.78 -1.00 -1.34 -1.03 -0.11 -0.62 -0.33 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.0187 0.017 0.034 0.0397 0.0454 0.0393 19.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 29/09/17 30/09/16 30/09/15 -
Price 1.09 0.14 0.195 0.22 0.38 0.13 0.17 -
P/RPS 18.50 1.91 2.04 2.31 2.77 1.68 0.72 75.80%
P/EPS -50.61 -8.72 -8.28 -12.10 -197.94 -11.94 -25.17 12.90%
EY -1.98 -11.47 -12.08 -8.26 -0.51 -8.38 -3.97 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.38 4.67 6.50 3.67 5.43 1.63 2.13 26.87%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 27/08/20 27/11/19 29/08/18 23/11/17 24/11/16 - -
Price 1.07 0.195 0.19 0.225 0.19 0.12 0.00 -
P/RPS 18.16 2.67 1.99 2.36 1.38 1.56 0.00 -
P/EPS -49.68 -12.14 -8.07 -12.38 -98.97 -11.02 0.00 -
EY -2.01 -8.24 -12.40 -8.08 -1.01 -9.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 6.50 6.33 3.75 2.71 1.50 0.00 -

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