[DATAPRP] YoY TTM Result on 31-Dec-2017 [#3]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -301.73%
YoY- -5.11%
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,728 31,484 40,233 57,663 30,531 72,586 78,391 -11.73%
PBT -13,859 -9,018 -9,916 -3,145 -3,516 -3,545 -1,707 36.35%
Tax -102 -9 -13 2 -35 -124 -168 -7.12%
NP -13,961 -9,027 -9,929 -3,143 -3,551 -3,669 -1,875 34.61%
-
NP to SH -13,563 -8,965 -9,927 -3,250 -3,092 -3,805 -2,877 25.80%
-
Tax Rate - - - - - - - -
Total Cost 47,689 40,511 50,162 60,806 34,082 76,255 80,266 -7.41%
-
Net Worth 82,788 14,004 12,774 29,497 33,711 30,453 0 -
Dividend
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 82,788 14,004 12,774 29,497 33,711 30,453 0 -
NOSH 669,970 493,655 437,395 421,395 421,395 380,666 372,999 9.05%
Ratio Analysis
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -41.39% -28.67% -24.68% -5.45% -11.63% -5.05% -2.39% -
ROE -16.38% -64.01% -77.71% -11.02% -9.17% -12.49% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.30 6.74 9.45 13.68 7.25 19.07 21.02 -18.45%
EPS -2.13 -1.92 -2.33 -0.77 -0.73 -1.00 -0.77 16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.03 0.03 0.07 0.08 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,395
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.55 4.25 5.43 7.79 4.12 9.80 10.59 -11.75%
EPS -1.83 -1.21 -1.34 -0.44 -0.42 -0.51 -0.39 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.0189 0.0173 0.0398 0.0455 0.0411 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.07 0.175 0.17 0.295 0.135 0.21 0.18 -
P/RPS 20.20 2.59 1.80 2.16 1.86 1.10 0.86 59.58%
P/EPS -50.24 -9.11 -7.29 -38.25 -18.40 -21.01 -23.34 12.02%
EY -1.99 -10.97 -13.71 -2.61 -5.44 -4.76 -4.29 -10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 5.83 5.67 4.21 1.69 2.63 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/11/21 26/11/20 28/11/19 27/02/18 28/02/17 29/02/16 - -
Price 0.93 0.185 0.185 0.275 0.225 0.16 0.00 -
P/RPS 17.56 2.74 1.96 2.01 3.11 0.84 0.00 -
P/EPS -43.67 -9.63 -7.94 -35.66 -30.66 -16.01 0.00 -
EY -2.29 -10.38 -12.60 -2.80 -3.26 -6.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 6.17 6.17 3.93 2.81 2.00 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