[DATAPRP] YoY TTM Result on 30-Sep-2017 [#2]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 39.31%
YoY- 82.37%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 33,896 40,233 40,217 57,839 32,519 86,239 62,335 -10.04%
PBT -7,478 -9,916 -7,248 -891 -4,925 -1,573 -3,372 14.84%
Tax -9 -13 -2 -27 -45 -106 -156 -39.09%
NP -7,487 -9,929 -7,250 -918 -4,970 -1,679 -3,528 13.97%
-
NP to SH -7,444 -9,927 -7,661 -809 -4,588 -2,465 -4,254 10.21%
-
Tax Rate - - - - - - - -
Total Cost 41,383 50,162 47,467 58,757 37,489 87,918 65,863 -7.75%
-
Net Worth 13,906 12,641 25,283 29,497 33,711 29,199 36,180 -15.31%
Dividend
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 13,906 12,641 25,283 29,497 33,711 29,199 36,180 -15.31%
NOSH 463,535 421,395 421,395 421,395 421,395 365,000 401,999 2.50%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -22.09% -24.68% -18.03% -1.59% -15.28% -1.95% -5.66% -
ROE -53.53% -78.52% -30.30% -2.74% -13.61% -8.44% -11.76% -
Per Share
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.31 9.55 9.54 13.73 7.72 23.63 15.51 -12.25%
EPS -1.61 -2.36 -1.82 -0.19 -1.09 -0.68 -1.06 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.06 0.07 0.08 0.08 0.09 -17.38%
Adjusted Per Share Value based on latest NOSH - 421,395
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.56 5.42 5.41 7.79 4.38 11.61 8.39 -10.05%
EPS -1.00 -1.34 -1.03 -0.11 -0.62 -0.33 -0.57 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.017 0.034 0.0397 0.0454 0.0393 0.0487 -15.32%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/06/20 28/06/19 29/06/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.14 0.195 0.22 0.38 0.13 0.17 0.245 -
P/RPS 1.91 2.04 2.31 2.77 1.68 0.72 1.58 3.35%
P/EPS -8.72 -8.28 -12.10 -197.94 -11.94 -25.17 -23.15 -15.60%
EY -11.47 -12.08 -8.26 -0.51 -8.38 -3.97 -4.32 18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 6.50 3.67 5.43 1.63 2.13 2.72 9.85%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/08/20 27/11/19 29/08/18 23/11/17 24/11/16 - 26/11/14 -
Price 0.195 0.19 0.225 0.19 0.12 0.00 0.22 -
P/RPS 2.67 1.99 2.36 1.38 1.56 0.00 1.42 11.59%
P/EPS -12.14 -8.07 -12.38 -98.97 -11.02 0.00 -20.79 -8.92%
EY -8.24 -12.40 -8.08 -1.01 -9.07 0.00 -4.81 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 6.33 3.75 2.71 1.50 0.00 2.44 18.56%

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