[DATAPRP] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 55.35%
YoY- 33.32%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,568 78,234 75,568 62,140 48,728 54,875 44,213 59.11%
PBT 588 -3,292 -1,760 -2,792 -7,324 -4,491 -5,472 -
Tax 44 -78 -77 -74 0 -146 -48 -
NP 632 -3,370 -1,837 -2,866 -7,324 -4,637 -5,520 -
-
NP to SH 92 -4,240 -2,736 -3,358 -7,520 -5,093 -5,690 -
-
Tax Rate -7.48% - - - - - - -
Total Cost 87,936 81,604 77,405 65,006 56,052 59,512 49,733 46.37%
-
Net Worth 18,399 30,558 0 34,343 34,530 34,199 34,605 -34.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,399 30,558 0 34,343 34,530 34,199 34,605 -34.44%
NOSH 230,000 381,981 379,999 381,590 383,673 379,999 384,504 -29.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.71% -4.31% -2.43% -4.61% -15.03% -8.45% -12.48% -
ROE 0.50% -13.88% 0.00% -9.78% -21.78% -14.89% -16.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.51 20.48 19.89 16.28 12.70 14.44 11.50 124.32%
EPS 0.04 -1.11 -0.72 -0.88 -1.96 -1.33 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.00 0.09 0.09 0.09 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 401,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.84 10.46 10.10 8.31 6.52 7.34 5.91 59.12%
EPS 0.01 -0.57 -0.37 -0.45 -1.01 -0.68 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0409 0.00 0.0459 0.0462 0.0457 0.0463 -34.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.19 0.215 0.18 0.245 0.235 0.245 0.26 -
P/RPS 0.49 1.05 0.91 1.50 1.85 1.70 2.26 -64.01%
P/EPS 475.00 -19.37 -25.00 -27.84 -11.99 -18.28 -17.57 -
EY 0.21 -5.16 -4.00 -3.59 -8.34 -5.47 -5.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.69 0.00 2.72 2.61 2.72 2.89 -12.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 - 26/11/14 29/08/14 24/02/15 27/02/14 -
Price 0.14 0.21 0.00 0.22 0.26 0.215 0.25 -
P/RPS 0.36 1.03 0.00 1.35 2.05 1.49 2.17 -69.90%
P/EPS 350.00 -18.92 0.00 -25.00 -13.27 -16.04 -16.89 -
EY 0.29 -5.29 0.00 -4.00 -7.54 -6.23 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.63 0.00 2.44 2.89 2.39 2.78 -26.61%

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