[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 9.75%
YoY- -1246.43%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 53,403 47,348 43,434 44,236 60,170 70,820 75,536 -20.65%
PBT -4,904 -5,452 -6,656 -6,368 -4,894 -4,369 -1,960 84.40%
Tax -37 -41 -52 -56 -2,879 -61 -60 -27.57%
NP -4,941 -5,493 -6,708 -6,424 -7,773 -4,430 -2,020 81.64%
-
NP to SH -4,966 -5,865 -6,738 -6,032 -6,684 -3,922 -1,386 134.33%
-
Tax Rate - - - - - - - -
Total Cost 58,344 52,841 50,142 50,660 67,943 75,250 77,556 -17.29%
-
Net Worth 0 42,077 42,112 42,533 46,096 49,670 53,899 -
Dividend
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 42,077 42,112 42,533 46,096 49,670 53,899 -
NOSH 382,000 382,521 382,840 386,666 384,137 382,077 384,999 -0.52%
Ratio Analysis
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -9.25% -11.60% -15.44% -14.52% -12.92% -6.26% -2.67% -
ROE 0.00% -13.94% -16.00% -14.18% -14.50% -7.90% -2.57% -
Per Share
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.98 12.38 11.35 11.44 15.66 18.54 19.62 -20.24%
EPS -1.30 -1.53 -1.76 -1.56 -1.74 -1.03 -0.36 135.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.11 0.11 0.11 0.12 0.13 0.14 -
Adjusted Per Share Value based on latest NOSH - 386,666
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.23 6.41 5.88 5.99 8.15 9.59 10.23 -20.67%
EPS -0.67 -0.79 -0.91 -0.82 -0.91 -0.53 -0.19 131.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.057 0.057 0.0576 0.0624 0.0673 0.073 -
Price Multiplier on Financial Quarter End Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.24 0.26 0.29 0.34 0.34 0.20 -
P/RPS 1.61 1.94 2.29 2.53 2.17 1.83 1.02 35.60%
P/EPS -17.31 -15.65 -14.77 -18.59 -19.54 -33.12 -55.56 -54.07%
EY -5.78 -6.39 -6.77 -5.38 -5.12 -3.02 -1.80 117.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.18 2.36 2.64 2.83 2.62 1.43 -
Price Multiplier on Announcement Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date - 26/02/13 26/11/12 28/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.00 0.225 0.25 0.29 0.28 0.38 0.29 -
P/RPS 0.00 1.82 2.20 2.53 1.79 2.05 1.48 -
P/EPS 0.00 -14.67 -14.20 -18.59 -16.09 -37.01 -80.56 -
EY 0.00 -6.81 -7.04 -5.38 -6.21 -2.70 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.05 2.27 2.64 2.33 2.92 2.07 -

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