[DATAPRP] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ-0.0%
YoY- 2.55%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 32,341 33,728 31,484 40,233 57,663 30,531 72,586 -11.28%
PBT -10,867 -13,859 -9,018 -9,916 -3,145 -3,516 -3,545 18.04%
Tax 516 -102 -9 -13 2 -35 -124 -
NP -10,351 -13,961 -9,027 -9,929 -3,143 -3,551 -3,669 16.59%
-
NP to SH -9,883 -13,563 -8,965 -9,927 -3,250 -3,092 -3,805 15.18%
-
Tax Rate - - - - - - - -
Total Cost 42,692 47,689 40,511 50,162 60,806 34,082 76,255 -8.23%
-
Net Worth 74,213 82,788 14,004 12,774 29,497 33,711 30,453 14.09%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 74,213 82,788 14,004 12,774 29,497 33,711 30,453 14.09%
NOSH 674,670 669,970 493,655 437,395 421,395 421,395 380,666 8.84%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -32.01% -41.39% -28.67% -24.68% -5.45% -11.63% -5.05% -
ROE -13.32% -16.38% -64.01% -77.71% -11.02% -9.17% -12.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.79 5.30 6.74 9.45 13.68 7.25 19.07 -18.50%
EPS -1.46 -2.13 -1.92 -2.33 -0.77 -0.73 -1.00 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.03 0.03 0.07 0.08 0.08 4.82%
Adjusted Per Share Value based on latest NOSH - 437,395
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.37 4.56 4.25 5.44 7.79 4.12 9.81 -11.28%
EPS -1.34 -1.83 -1.21 -1.34 -0.44 -0.42 -0.51 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.1118 0.0189 0.0173 0.0398 0.0455 0.0411 14.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 -
Price 0.175 1.07 0.175 0.17 0.295 0.135 0.21 -
P/RPS 3.65 20.20 2.59 1.80 2.16 1.86 1.10 19.43%
P/EPS -11.95 -50.24 -9.11 -7.29 -38.25 -18.40 -21.01 -8.01%
EY -8.37 -1.99 -10.97 -13.71 -2.61 -5.44 -4.76 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 8.23 5.83 5.67 4.21 1.69 2.63 -7.18%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 27/02/18 28/02/17 29/02/16 -
Price 0.175 0.93 0.185 0.185 0.275 0.225 0.16 -
P/RPS 3.65 17.56 2.74 1.96 2.01 3.11 0.84 24.30%
P/EPS -11.95 -43.67 -9.63 -7.94 -35.66 -30.66 -16.01 -4.23%
EY -8.37 -2.29 -10.38 -12.60 -2.80 -3.26 -6.25 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 7.15 6.17 6.17 3.93 2.81 2.00 -3.33%

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