[DATAPRP] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 22.43%
YoY- 36.13%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
Revenue 32,650 34,254 36,257 33,896 40,233 40,217 57,839 -9.46%
PBT -20,262 -9,168 -13,227 -7,478 -9,916 -7,248 -891 72.16%
Tax 483 444 -102 -9 -13 -2 -27 -
NP -19,779 -8,724 -13,329 -7,487 -9,929 -7,250 -918 70.55%
-
NP to SH -19,333 -8,463 -13,251 -7,444 -9,927 -7,661 -809 73.65%
-
Tax Rate - - - - - - - -
Total Cost 52,429 42,978 49,586 41,383 50,162 47,467 58,757 -1.96%
-
Net Worth 61,225 80,960 79,987 13,906 12,641 25,283 29,497 13.54%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
Net Worth 61,225 80,960 79,987 13,906 12,641 25,283 29,497 13.54%
NOSH 737,971 674,670 669,827 463,535 421,395 421,395 421,395 10.23%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
NP Margin -60.58% -25.47% -36.76% -22.09% -24.68% -18.03% -1.59% -
ROE -31.58% -10.45% -16.57% -53.53% -78.52% -30.30% -2.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
RPS 4.80 5.08 5.89 7.31 9.55 9.54 13.73 -16.70%
EPS -2.84 -1.25 -2.15 -1.61 -2.36 -1.82 -0.19 60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.13 0.03 0.03 0.06 0.07 4.46%
Adjusted Per Share Value based on latest NOSH - 674,670
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
RPS 4.40 4.61 4.88 4.56 5.42 5.41 7.79 -9.45%
EPS -2.60 -1.14 -1.78 -1.00 -1.34 -1.03 -0.11 73.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.109 0.1077 0.0187 0.017 0.034 0.0397 13.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 29/09/17 -
Price 0.175 0.20 1.09 0.14 0.195 0.22 0.38 -
P/RPS 3.65 3.94 18.50 1.91 2.04 2.31 2.77 4.91%
P/EPS -6.16 -15.94 -50.61 -8.72 -8.28 -12.10 -197.94 -45.30%
EY -16.24 -6.27 -1.98 -11.47 -12.08 -8.26 -0.51 82.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.67 8.38 4.67 6.50 3.67 5.43 -16.38%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/09/17 CAGR
Date 21/08/23 25/08/22 30/09/21 27/08/20 27/11/19 29/08/18 23/11/17 -
Price 0.165 0.195 1.07 0.195 0.19 0.225 0.19 -
P/RPS 3.44 3.84 18.16 2.67 1.99 2.36 1.38 17.21%
P/EPS -5.81 -15.55 -49.68 -12.14 -8.07 -12.38 -98.97 -38.92%
EY -17.22 -6.43 -2.01 -8.24 -12.40 -8.08 -1.01 63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.63 8.23 6.50 6.33 3.75 2.71 -6.59%

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