[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -454.45%
YoY- -105.01%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 42,834 41,562 41,528 54,164 58,150 49,704 61,596 -21.45%
PBT -7,802 -8,210 -8,364 -5,456 -569 -1,930 12 -
Tax 20 -6 -4 -357 -1,005 -62 -104 -
NP -7,782 -8,216 -8,368 -5,813 -1,574 -1,992 -92 1811.42%
-
NP to SH -7,732 -7,750 -7,872 -5,611 -1,012 -972 916 -
-
Tax Rate - - - - - - 866.67% -
Total Cost 50,617 49,778 49,896 59,977 59,725 51,696 61,688 -12.32%
-
Net Worth 51,383 53,819 53,672 53,268 57,828 55,542 64,883 -14.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 51,383 53,819 53,672 53,268 57,828 55,542 64,883 -14.36%
NOSH 367,025 358,796 357,818 355,126 361,428 347,142 381,666 -2.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -18.17% -19.77% -20.15% -10.73% -2.71% -4.01% -0.15% -
ROE -15.05% -14.40% -14.67% -10.53% -1.75% -1.75% 1.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.67 11.58 11.61 15.25 16.09 14.32 16.14 -19.39%
EPS -2.11 -2.16 -2.20 -1.58 -0.28 -0.28 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.15 0.16 0.16 0.17 -12.10%
Adjusted Per Share Value based on latest NOSH - 356,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.79 5.61 5.61 7.32 7.86 6.71 8.32 -21.41%
EPS -1.04 -1.05 -1.06 -0.76 -0.14 -0.13 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0727 0.0725 0.072 0.0781 0.075 0.0877 -14.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.32 0.34 0.38 0.19 0.19 0.25 0.26 -
P/RPS 2.74 2.94 3.27 1.25 1.18 1.75 1.61 42.40%
P/EPS -15.19 -15.74 -17.27 -12.03 -67.86 -89.29 108.33 -
EY -6.58 -6.35 -5.79 -8.32 -1.47 -1.12 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.27 2.53 1.27 1.19 1.56 1.53 30.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 24/08/09 27/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.35 0.34 0.36 0.32 0.20 0.20 0.25 -
P/RPS 3.00 2.94 3.10 2.10 1.24 1.40 1.55 55.12%
P/EPS -16.61 -15.74 -16.36 -20.25 -71.43 -71.43 104.17 -
EY -6.02 -6.35 -6.11 -4.94 -1.40 -1.40 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.27 2.40 2.13 1.25 1.25 1.47 42.34%

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