[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 7.53%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 75,536 79,224 89,432 69,549 65,834 54,156 44,595 42.04%
PBT -1,960 16 -1,753 509 542 -28 -5,683 -50.78%
Tax -60 0 -65 -206 -188 -188 -23 89.39%
NP -2,020 16 -1,818 302 354 -216 -5,706 -49.92%
-
NP to SH -1,386 -448 -2,273 200 186 -368 -5,686 -60.94%
-
Tax Rate - 0.00% - 40.47% 34.69% - - -
Total Cost 77,556 79,208 91,250 69,246 65,480 54,372 50,301 33.42%
-
Net Worth 53,899 52,266 50,016 52,500 65,100 64,400 52,028 2.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,899 52,266 50,016 52,500 65,100 64,400 52,028 2.38%
NOSH 384,999 373,333 384,745 375,000 465,000 460,000 371,633 2.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.67% 0.02% -2.03% 0.44% 0.54% -0.40% -12.80% -
ROE -2.57% -0.86% -4.54% 0.38% 0.29% -0.57% -10.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.62 21.22 23.24 18.55 14.16 11.77 12.00 38.74%
EPS -0.36 -0.12 -0.59 0.05 0.04 -0.08 -1.53 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.14 0.14 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 570,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.20 10.70 12.08 9.39 8.89 7.31 6.02 42.07%
EPS -0.19 -0.06 -0.31 0.03 0.03 -0.05 -0.77 -60.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0706 0.0675 0.0709 0.0879 0.087 0.0703 2.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.24 0.31 0.31 0.31 0.29 0.34 -
P/RPS 1.02 1.13 1.33 1.67 2.19 2.46 2.83 -49.32%
P/EPS -55.56 -200.00 -52.47 581.25 775.00 -362.50 -22.22 84.12%
EY -1.80 -0.50 -1.91 0.17 0.13 -0.28 -4.50 -45.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.71 2.38 2.21 2.21 2.07 2.43 -29.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 24/02/11 29/11/10 13/08/10 24/05/10 -
Price 0.29 0.21 0.27 0.29 0.31 0.30 0.31 -
P/RPS 1.48 0.99 1.16 1.56 2.19 2.55 2.58 -30.93%
P/EPS -80.56 -175.00 -45.70 543.75 775.00 -375.00 -20.26 150.77%
EY -1.24 -0.57 -2.19 0.18 0.13 -0.27 -4.94 -60.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.50 2.08 2.07 2.21 2.14 2.21 -4.26%

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