[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -1222.92%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 26,138 24,300 58,525 68,037 78,150 88,568 78,234 -51.75%
PBT -3,692 -5,080 -2,756 -2,097 646 588 -3,292 7.92%
Tax 0 0 -110 -138 -130 44 -78 -
NP -3,692 -5,080 -2,866 -2,236 516 632 -3,370 6.25%
-
NP to SH -3,512 -5,076 -2,736 -2,156 192 92 -4,240 -11.77%
-
Tax Rate - - - - 20.12% -7.48% - -
Total Cost 29,830 29,380 61,391 70,273 77,634 87,936 81,604 -48.78%
-
Net Worth 33,711 33,711 30,828 30,799 25,599 18,399 30,558 6.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 33,711 33,711 30,828 30,799 25,599 18,399 30,558 6.74%
NOSH 421,395 421,395 385,352 384,999 320,000 230,000 381,981 6.74%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.13% -20.91% -4.90% -3.29% 0.66% 0.71% -4.31% -
ROE -10.42% -15.06% -8.88% -7.00% 0.75% 0.50% -13.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.20 5.77 15.19 17.67 24.42 38.51 20.48 -54.81%
EPS -0.84 -1.20 -0.71 -0.56 0.06 0.04 -1.11 -16.91%
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 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 380,666
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.46 3.22 7.74 9.00 10.34 11.72 10.35 -51.73%
EPS -0.46 -0.67 -0.36 -0.29 0.03 0.01 -0.56 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0446 0.0408 0.0408 0.0339 0.0243 0.0404 6.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.13 0.15 0.155 0.21 0.17 0.19 0.215 -
P/RPS 2.10 2.60 1.02 1.19 0.70 0.49 1.05 58.53%
P/EPS -15.60 -12.45 -21.83 -37.50 283.33 475.00 -19.37 -13.40%
EY -6.41 -8.03 -4.58 -2.67 0.35 0.21 -5.16 15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.88 1.94 2.63 2.13 2.38 2.69 -28.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 17/08/16 31/05/16 29/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.12 0.155 0.15 0.16 0.195 0.14 0.21 -
P/RPS 1.93 2.69 0.99 0.91 0.80 0.36 1.03 51.81%
P/EPS -14.40 -12.87 -21.13 -28.57 325.00 350.00 -18.92 -16.59%
EY -6.95 -7.77 -4.73 -3.50 0.31 0.29 -5.29 19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.94 1.88 2.00 2.44 1.75 2.63 -31.15%

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