[DATAPRP] QoQ Quarter 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- -7283.78%
YoY- -1124.88%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 6,257 6,269 11,495 9,789 12,664 13,214 21,996 -56.71%
PBT -2,490 -2,676 -2,365 -2,741 534 -207 -731 126.21%
Tax 0 0 -2 0 0 2 0 -
NP -2,490 -2,676 -2,367 -2,741 534 -205 -731 126.21%
-
NP to SH -2,489 -2,676 -2,364 -2,658 37 -65 -564 168.80%
-
Tax Rate - - - - 0.00% - - -
Total Cost 8,747 8,945 13,862 12,530 12,130 13,419 22,727 -47.05%
-
Net Worth 21,069 25,283 25,283 29,497 29,497 29,497 29,137 -19.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 21,069 25,283 25,283 29,497 29,497 29,497 29,137 -19.42%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -39.80% -42.69% -20.59% -28.00% 4.22% -1.55% -3.32% -
ROE -11.81% -10.58% -9.35% -9.01% 0.13% -0.22% -1.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.48 1.49 2.73 2.32 3.01 3.14 5.28 -57.13%
EPS -0.59 -0.64 -0.56 -0.63 0.01 -0.02 -0.14 160.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.07 0.07 0.07 0.07 -20.07%
Adjusted Per Share Value based on latest NOSH - 421,395
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.83 0.83 1.52 1.30 1.68 1.75 2.91 -56.63%
EPS -0.33 -0.35 -0.31 -0.35 0.00 -0.01 -0.07 180.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0335 0.0335 0.039 0.039 0.039 0.0386 -19.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.255 0.22 0.21 0.295 0.38 0.42 0.565 -
P/RPS 17.17 14.79 7.70 12.70 12.64 13.39 10.69 37.11%
P/EPS -43.17 -34.64 -37.43 -46.77 4,327.85 -2,722.87 -416.99 -77.92%
EY -2.32 -2.89 -2.67 -2.14 0.02 -0.04 -0.24 353.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 3.67 3.50 4.21 5.43 6.00 8.07 -26.33%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 27/02/18 23/11/17 29/08/17 30/05/17 -
Price 0.235 0.225 0.20 0.275 0.19 0.365 0.42 -
P/RPS 15.83 15.12 7.33 11.84 6.32 11.64 7.95 58.20%
P/EPS -39.79 -35.43 -35.65 -43.60 2,163.92 -2,366.30 -309.98 -74.52%
EY -2.51 -2.82 -2.80 -2.29 0.05 -0.04 -0.32 294.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 3.75 3.33 3.93 2.71 5.21 6.00 -15.01%

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