[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 38.62%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 54,875 44,213 47,220 53,556 53,403 53,403 47,348 12.56%
PBT -4,491 -5,472 -5,030 -2,932 -4,904 -4,904 -5,452 -14.40%
Tax -146 -48 -54 -80 -37 -37 -41 176.99%
NP -4,637 -5,520 -5,084 -3,012 -4,941 -4,941 -5,493 -12.70%
-
NP to SH -5,093 -5,690 -5,036 -3,048 -4,966 -4,966 -5,865 -10.70%
-
Tax Rate - - - - - - - -
Total Cost 59,512 49,733 52,304 56,568 58,344 58,344 52,841 10.00%
-
Net Worth 34,199 34,605 38,151 38,099 38,200 0 42,077 -15.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 34,199 34,605 38,151 38,099 38,200 0 42,077 -15.32%
NOSH 379,999 384,504 381,515 380,999 382,000 382,000 382,521 -0.52%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin -8.45% -12.48% -10.77% -5.62% -9.25% -9.25% -11.60% -
ROE -14.89% -16.44% -13.20% -8.00% -13.00% 0.00% -13.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 14.44 11.50 12.38 14.06 13.98 13.98 12.38 13.14%
EPS -1.33 -1.48 -1.32 -0.80 -1.30 -1.30 -1.53 -10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.00 0.11 -14.86%
Adjusted Per Share Value based on latest NOSH - 380,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 7.26 5.85 6.25 7.09 7.07 7.07 6.27 12.47%
EPS -0.67 -0.75 -0.67 -0.40 -0.66 -0.66 -0.78 -11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0458 0.0505 0.0504 0.0505 0.00 0.0557 -15.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 0.245 0.26 0.25 0.245 0.225 0.225 0.24 -
P/RPS 1.70 2.26 2.02 1.74 1.61 1.61 1.94 -10.05%
P/EPS -18.28 -17.57 -18.94 -30.63 -17.31 -17.31 -15.65 13.27%
EY -5.47 -5.69 -5.28 -3.27 -5.78 -5.78 -6.39 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.89 2.50 2.45 2.25 0.00 2.18 19.42%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 24/02/15 27/02/14 27/11/13 26/08/13 31/05/13 - 26/02/13 -
Price 0.215 0.25 0.26 0.255 0.27 0.00 0.225 -
P/RPS 1.49 2.17 2.10 1.81 1.93 0.00 1.82 -14.82%
P/EPS -16.04 -16.89 -19.70 -31.88 -20.77 0.00 -14.67 7.42%
EY -6.23 -5.92 -5.08 -3.14 -4.81 0.00 -6.81 -6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.78 2.60 2.55 2.70 0.00 2.05 13.09%

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