[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 102.17%
YoY- 101.22%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 58,525 68,037 78,150 88,568 78,234 75,568 62,140 -3.91%
PBT -2,756 -2,097 646 588 -3,292 -1,760 -2,792 -0.86%
Tax -110 -138 -130 44 -78 -77 -74 30.21%
NP -2,866 -2,236 516 632 -3,370 -1,837 -2,866 0.00%
-
NP to SH -2,736 -2,156 192 92 -4,240 -2,736 -3,358 -12.75%
-
Tax Rate - - 20.12% -7.48% - - - -
Total Cost 61,391 70,273 77,634 87,936 81,604 77,405 65,006 -3.73%
-
Net Worth 30,828 30,799 25,599 18,399 30,558 0 34,343 -6.93%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 30,828 30,799 25,599 18,399 30,558 0 34,343 -6.93%
NOSH 385,352 384,999 320,000 230,000 381,981 379,999 381,590 0.65%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.90% -3.29% 0.66% 0.71% -4.31% -2.43% -4.61% -
ROE -8.88% -7.00% 0.75% 0.50% -13.88% 0.00% -9.78% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.19 17.67 24.42 38.51 20.48 19.89 16.28 -4.51%
EPS -0.71 -0.56 0.06 0.04 -1.11 -0.72 -0.88 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.00 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.83 9.10 10.45 11.84 10.46 10.10 8.31 -3.88%
EPS -0.37 -0.29 0.03 0.01 -0.57 -0.37 -0.45 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0412 0.0342 0.0246 0.0409 0.00 0.0459 -6.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.155 0.21 0.17 0.19 0.215 0.18 0.245 -
P/RPS 1.02 1.19 0.70 0.49 1.05 0.91 1.50 -22.65%
P/EPS -21.83 -37.50 283.33 475.00 -19.37 -25.00 -27.84 -14.95%
EY -4.58 -2.67 0.35 0.21 -5.16 -4.00 -3.59 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.63 2.13 2.38 2.69 0.00 2.72 -20.15%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 25/11/15 26/08/15 27/05/15 - 26/11/14 -
Price 0.15 0.16 0.195 0.14 0.21 0.00 0.22 -
P/RPS 0.99 0.91 0.80 0.36 1.03 0.00 1.35 -18.66%
P/EPS -21.13 -28.57 325.00 350.00 -18.92 0.00 -25.00 -10.59%
EY -4.73 -3.50 0.31 0.29 -5.29 0.00 -4.00 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.00 2.44 1.75 2.63 0.00 2.44 -15.94%

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