[DATAPRP] YoY TTM Result on 30-Sep-2022 [#3]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.78%
YoY- 27.13%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Revenue 36,803 32,341 33,728 31,484 40,233 57,663 30,531 2.80%
PBT -22,793 -10,867 -13,859 -9,018 -9,916 -3,145 -3,516 31.90%
Tax 706 516 -102 -9 -13 2 -35 -
NP -22,087 -10,351 -13,961 -9,027 -9,929 -3,143 -3,551 31.09%
-
NP to SH -22,476 -9,883 -13,563 -8,965 -9,927 -3,250 -3,092 34.15%
-
Tax Rate - - - - - - - -
Total Cost 58,890 42,692 47,689 40,511 50,162 60,806 34,082 8.43%
-
Net Worth 55,699 74,213 82,788 14,004 12,774 29,497 33,711 7.72%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Net Worth 55,699 74,213 82,788 14,004 12,774 29,497 33,711 7.72%
NOSH 737,971 674,670 669,970 493,655 437,395 421,395 421,395 8.65%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
NP Margin -60.01% -32.01% -41.39% -28.67% -24.68% -5.45% -11.63% -
ROE -40.35% -13.32% -16.38% -64.01% -77.71% -11.02% -9.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 5.29 4.79 5.30 6.74 9.45 13.68 7.25 -4.56%
EPS -3.23 -1.46 -2.13 -1.92 -2.33 -0.77 -0.73 24.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.13 0.03 0.03 0.07 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 674,670
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 4.98 4.38 4.57 4.26 5.45 7.81 4.13 2.81%
EPS -3.04 -1.34 -1.84 -1.21 -1.34 -0.44 -0.42 34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.1005 0.1121 0.019 0.0173 0.0399 0.0456 7.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 -
Price 0.16 0.175 1.07 0.175 0.17 0.295 0.135 -
P/RPS 3.03 3.65 20.20 2.59 1.80 2.16 1.86 7.49%
P/EPS -4.96 -11.95 -50.24 -9.11 -7.29 -38.25 -18.40 -17.65%
EY -20.18 -8.37 -1.99 -10.97 -13.71 -2.61 -5.44 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.59 8.23 5.83 5.67 4.21 1.69 2.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 28/11/23 24/11/22 25/11/21 26/11/20 28/11/19 27/02/18 28/02/17 -
Price 0.145 0.175 0.93 0.185 0.185 0.275 0.225 -
P/RPS 2.74 3.65 17.56 2.74 1.96 2.01 3.11 -1.85%
P/EPS -4.49 -11.95 -43.67 -9.63 -7.94 -35.66 -30.66 -24.76%
EY -22.26 -8.37 -2.29 -10.38 -12.60 -2.80 -3.26 32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.59 7.15 6.17 6.17 3.93 2.81 -6.30%

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