[DATAPRP] QoQ Cumulative Quarter Result on 30-Mar-2013 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Mar-2013 [#4]
Profit Trend
QoQ- -12.89%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,610 13,389 53,403 53,403 35,511 21,717 11,059 83.26%
PBT -2,515 -733 -4,904 -4,904 -4,089 -3,328 -1,592 44.08%
Tax -27 -20 -37 -37 -31 -26 -14 68.97%
NP -2,542 -753 -4,941 -4,941 -4,120 -3,354 -1,606 44.30%
-
NP to SH -2,518 -762 -4,966 -4,966 -4,399 -3,369 -1,508 50.60%
-
Tax Rate - - - - - - - -
Total Cost 26,152 14,142 58,344 58,344 39,631 25,071 12,665 78.44%
-
Net Worth 38,151 38,099 38,200 0 42,077 42,112 42,533 -8.31%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 38,151 38,099 38,200 0 42,077 42,112 42,533 -8.31%
NOSH 381,515 380,999 382,000 382,000 382,521 382,840 386,666 -1.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -10.77% -5.62% -9.25% -9.25% -11.60% -15.44% -14.52% -
ROE -6.60% -2.00% -13.00% 0.00% -10.45% -8.00% -3.55% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.19 3.51 13.98 13.98 9.28 5.67 2.86 85.27%
EPS -0.66 -0.20 -1.30 -1.30 -1.15 -0.88 -0.39 52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.00 0.11 0.11 0.11 -7.32%
Adjusted Per Share Value based on latest NOSH - 377,999
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.12 1.77 7.07 7.07 4.70 2.87 1.46 83.40%
EPS -0.33 -0.10 -0.66 -0.66 -0.58 -0.45 -0.20 49.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0504 0.0505 0.00 0.0557 0.0557 0.0563 -8.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.25 0.245 0.225 0.225 0.24 0.26 0.29 -
P/RPS 4.04 6.97 1.61 1.61 2.59 4.58 10.14 -52.04%
P/EPS -37.88 -122.50 -17.31 -17.31 -20.87 -29.55 -74.36 -41.64%
EY -2.64 -0.82 -5.78 -5.78 -4.79 -3.38 -1.34 71.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.45 2.25 0.00 2.18 2.36 2.64 -4.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/11/13 26/08/13 31/05/13 - 26/02/13 26/11/12 28/08/12 -
Price 0.26 0.255 0.27 0.00 0.225 0.25 0.29 -
P/RPS 4.20 7.26 1.93 0.00 2.42 4.41 10.14 -50.53%
P/EPS -39.39 -127.50 -20.77 0.00 -19.57 -28.41 -74.36 -39.79%
EY -2.54 -0.78 -4.81 0.00 -5.11 -3.52 -1.34 66.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.55 2.70 0.00 2.05 2.27 2.64 -1.21%

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