[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 93.53%
YoY- 95.33%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 89,432 69,549 65,834 54,156 44,595 42,834 41,562 66.75%
PBT -1,753 509 542 -28 -5,683 -7,802 -8,210 -64.30%
Tax -65 -206 -188 -188 -23 20 -6 390.31%
NP -1,818 302 354 -216 -5,706 -7,782 -8,216 -63.44%
-
NP to SH -2,273 200 186 -368 -5,686 -7,732 -7,750 -55.88%
-
Tax Rate - 40.47% 34.69% - - - - -
Total Cost 91,250 69,246 65,480 54,372 50,301 50,617 49,778 49.83%
-
Net Worth 50,016 52,500 65,100 64,400 52,028 51,383 53,819 -4.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 50,016 52,500 65,100 64,400 52,028 51,383 53,819 -4.77%
NOSH 384,745 375,000 465,000 460,000 371,633 367,025 358,796 4.76%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.03% 0.44% 0.54% -0.40% -12.80% -18.17% -19.77% -
ROE -4.54% 0.38% 0.29% -0.57% -10.93% -15.05% -14.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.24 18.55 14.16 11.77 12.00 11.67 11.58 59.17%
EPS -0.59 0.05 0.04 -0.08 -1.53 -2.11 -2.16 -57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.84 9.21 8.71 7.17 5.90 5.67 5.50 66.79%
EPS -0.30 0.03 0.02 -0.05 -0.75 -1.02 -1.03 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0695 0.0862 0.0852 0.0689 0.068 0.0712 -4.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.31 0.31 0.31 0.29 0.34 0.32 0.34 -
P/RPS 1.33 1.67 2.19 2.46 2.83 2.74 2.94 -41.09%
P/EPS -52.47 581.25 775.00 -362.50 -22.22 -15.19 -15.74 123.31%
EY -1.91 0.17 0.13 -0.28 -4.50 -6.58 -6.35 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.21 2.21 2.07 2.43 2.29 2.27 3.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 29/11/10 13/08/10 24/05/10 25/02/10 30/11/09 -
Price 0.27 0.29 0.31 0.30 0.31 0.35 0.34 -
P/RPS 1.16 1.56 2.19 2.55 2.58 3.00 2.94 -46.23%
P/EPS -45.70 543.75 775.00 -375.00 -20.26 -16.61 -15.74 103.65%
EY -2.19 0.18 0.13 -0.27 -4.94 -6.02 -6.35 -50.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.07 2.21 2.14 2.21 2.50 2.27 -5.66%

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