Highlights

[DATAPRP] QoQ Quarter Result on 2020-06-30 [#2]

Stock [DATAPRP]: DATAPREP HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     25.11%    YoY -     33.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 7,362 7,713 7,858 10,963 10,104 9,253 13,760 -34.12%
  QoQ % -4.55% -1.85% -28.32% 8.50% 9.20% -32.75% -
  Horiz. % 53.50% 56.05% 57.11% 79.67% 73.43% 67.25% 100.00%
PBT -1,925 -2,563 -2,222 -768 -2,874 -5,979 -679 100.44%
  QoQ % 24.89% -15.35% -189.32% 73.28% 51.93% -780.56% -
  Horiz. % 283.51% 377.47% 327.25% 113.11% 423.27% 880.56% 100.00%
Tax 0 0 -9 0 0 -13 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 69.23% -0.00% -0.00% 100.00% -
NP -1,925 -2,563 -2,231 -768 -2,874 -5,992 -679 100.44%
  QoQ % 24.89% -14.88% -190.49% 73.28% 52.04% -782.47% -
  Horiz. % 283.51% 377.47% 328.57% 113.11% 423.27% 882.47% 100.00%
NP to SH -1,915 -2,557 -2,205 -767 -2,874 -5,992 -679 99.74%
  QoQ % 25.11% -15.96% -187.48% 73.31% 52.04% -782.47% -
  Horiz. % 282.03% 376.58% 324.74% 112.96% 423.27% 882.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,287 10,276 10,089 11,731 12,978 15,245 14,439 -25.51%
  QoQ % -9.62% 1.85% -14.00% -9.61% -14.87% 5.58% -
  Horiz. % 64.32% 71.17% 69.87% 81.25% 89.88% 105.58% 100.00%
Net Worth 13,906 13,906 17,380 12,774 - 16,855 21,069 -24.21%
  QoQ % 0.00% -19.99% 36.05% 0.00% 0.00% -20.00% -
  Horiz. % 66.00% 66.00% 82.49% 60.63% 0.00% 80.00% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 13,906 13,906 17,380 12,774 - 16,855 21,069 -24.21%
  QoQ % 0.00% -19.99% 36.05% 0.00% 0.00% -20.00% -
  Horiz. % 66.00% 66.00% 82.49% 60.63% 0.00% 80.00% 100.00%
NOSH 463,535 463,535 434,516 425,833 422,647 421,395 421,395 6.57%
  QoQ % 0.00% 6.68% 2.04% 0.75% 0.30% 0.00% -
  Horiz. % 110.00% 110.00% 103.11% 101.05% 100.30% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -26.15 % -33.23 % -28.39 % -7.01 % -28.44 % -64.76 % -4.93 % 204.46%
  QoQ % 21.31% -17.05% -304.99% 75.35% 56.08% -1,213.59% -
  Horiz. % 530.43% 674.04% 575.86% 142.19% 576.88% 1,313.59% 100.00%
ROE -13.77 % -18.39 % -12.69 % -6.00 % - % -35.55 % -3.22 % 163.70%
  QoQ % 25.12% -44.92% -111.50% 0.00% 0.00% -1,004.04% -
  Horiz. % 427.64% 571.12% 394.10% 186.34% 0.00% 1,104.04% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.59 1.66 1.81 2.57 2.39 2.20 3.27 -38.19%
  QoQ % -4.22% -8.29% -29.57% 7.53% 8.64% -32.72% -
  Horiz. % 48.62% 50.76% 55.35% 78.59% 73.09% 67.28% 100.00%
EPS -0.41 -0.55 -0.51 -0.18 -0.68 -1.42 -0.16 87.37%
  QoQ % 25.45% -7.84% -183.33% 73.53% 52.11% -787.50% -
  Horiz. % 256.25% 343.75% 318.75% 112.50% 425.00% 887.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0300 0.0300 0.0400 0.0300 - 0.0400 0.0500 -28.88%
  QoQ % 0.00% -25.00% 33.33% 0.00% 0.00% -20.00% -
  Horiz. % 60.00% 60.00% 80.00% 60.00% 0.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 591,582
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.24 1.30 1.33 1.85 1.71 1.56 2.33 -34.35%
  QoQ % -4.62% -2.26% -28.11% 8.19% 9.62% -33.05% -
  Horiz. % 53.22% 55.79% 57.08% 79.40% 73.39% 66.95% 100.00%
EPS -0.32 -0.43 -0.37 -0.13 -0.49 -1.01 -0.11 103.92%
  QoQ % 25.58% -16.22% -184.62% 73.47% 51.49% -818.18% -
  Horiz. % 290.91% 390.91% 336.36% 118.18% 445.45% 918.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0235 0.0235 0.0294 0.0216 - 0.0285 0.0356 -24.21%
  QoQ % 0.00% -20.07% 36.11% 0.00% 0.00% -19.94% -
  Horiz. % 66.01% 66.01% 82.58% 60.67% 0.00% 80.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1400 0.0900 0.1850 0.1700 0.1950 0.2200 0.2050 -
P/RPS 8.81 5.41 10.23 6.60 8.16 10.02 6.28 25.34%
  QoQ % 62.85% -47.12% 55.00% -19.12% -18.56% 59.55% -
  Horiz. % 140.29% 86.15% 162.90% 105.10% 129.94% 159.55% 100.00%
P/EPS -33.89 -16.32 -36.46 -94.38 -28.68 -15.47 -127.23 -58.63%
  QoQ % -107.66% 55.24% 61.37% -229.08% -85.39% 87.84% -
  Horiz. % 26.64% 12.83% 28.66% 74.18% 22.54% 12.16% 100.00%
EY -2.95 -6.13 -2.74 -1.06 -3.49 -6.46 -0.79 140.89%
  QoQ % 51.88% -123.72% -158.49% 69.63% 45.98% -717.72% -
  Horiz. % 373.42% 775.95% 346.84% 134.18% 441.77% 817.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.67 3.00 4.63 5.67 0.00 5.50 4.10 9.07%
  QoQ % 55.67% -35.21% -18.34% 0.00% 0.00% 34.15% -
  Horiz. % 113.90% 73.17% 112.93% 138.29% 0.00% 134.15% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 03/06/20 27/02/20 28/11/19 - 29/05/19 26/02/19 -
Price 0.1950 0.1550 0.1750 0.1850 0.0000 0.1850 0.2100 -
P/RPS 12.28 9.32 9.68 7.19 0.00 8.43 6.43 53.99%
  QoQ % 31.76% -3.72% 34.63% 0.00% 0.00% 31.10% -
  Horiz. % 190.98% 144.95% 150.54% 111.82% 0.00% 131.10% 100.00%
P/EPS -47.20 -28.10 -34.49 -102.71 0.00 -13.01 -130.33 -49.22%
  QoQ % -67.97% 18.53% 66.42% 0.00% 0.00% 90.02% -
  Horiz. % 36.22% 21.56% 26.46% 78.81% -0.00% 9.98% 100.00%
EY -2.12 -3.56 -2.90 -0.97 0.00 -7.69 -0.77 96.56%
  QoQ % 40.45% -22.76% -198.97% 0.00% 0.00% -898.70% -
  Horiz. % 275.32% 462.34% 376.62% 125.97% -0.00% 998.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 6.50 5.17 4.38 6.17 0.00 4.63 4.20 33.83%
  QoQ % 25.73% 18.04% -29.01% 0.00% 0.00% 10.24% -
  Horiz. % 154.76% 123.10% 104.29% 146.90% 0.00% 110.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

213  349  544  1340 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 AT 0.095+0.005 
 IMPIANA 0.11+0.03 
 MLAB 0.03-0.005 
 DGSB 0.215+0.02 
 MAHSING 1.15-0.03 
 VC 0.055-0.005 
 DNEX 0.215-0.02 
 LUSTER-WA 0.105-0.02 
 DGB 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS