[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -312.23%
YoY- -165.5%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,382 54,164 43,613 24,852 15,399 74,270 52,223 -65.97%
PBT -2,091 -5,456 -427 -965 3 -3,202 -4,230 -37.50%
Tax -1 -357 -754 -31 -26 -94 55 -
NP -2,092 -5,813 -1,181 -996 -23 -3,296 -4,175 -36.94%
-
NP to SH -1,968 -5,611 -759 -486 229 -2,737 -3,840 -35.98%
-
Tax Rate - - - - 866.67% - - -
Total Cost 12,474 59,977 44,794 25,848 15,422 77,566 56,398 -63.46%
-
Net Worth 53,672 53,268 57,828 55,542 64,883 39,768 31,030 44.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 53,672 53,268 57,828 55,542 64,883 39,768 31,030 44.14%
NOSH 357,818 355,126 361,428 347,142 381,666 233,931 193,939 50.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -20.15% -10.73% -2.71% -4.01% -0.15% -4.44% -7.99% -
ROE -3.67% -10.53% -1.31% -0.88% 0.35% -6.88% -12.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.90 15.25 12.07 7.16 4.03 31.75 26.93 -77.39%
EPS -0.55 -1.58 -0.21 -0.14 0.06 -1.17 -1.98 -57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.16 0.17 0.17 0.16 -4.21%
Adjusted Per Share Value based on latest NOSH - 357,499
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.39 7.24 5.83 3.32 2.06 9.93 6.98 -65.93%
EPS -0.26 -0.75 -0.10 -0.06 0.03 -0.37 -0.51 -36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0712 0.0773 0.0743 0.0868 0.0532 0.0415 44.16%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.19 0.19 0.25 0.26 0.42 0.54 -
P/RPS 13.10 1.25 1.57 3.49 6.44 1.32 2.01 249.31%
P/EPS -69.09 -12.03 -90.48 -178.57 433.33 -35.90 -27.27 85.95%
EY -1.45 -8.32 -1.11 -0.56 0.23 -2.79 -3.67 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.27 1.19 1.56 1.53 2.47 3.38 -17.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 27/05/09 26/02/09 28/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.36 0.32 0.20 0.20 0.25 0.37 0.35 -
P/RPS 12.41 2.10 1.66 2.79 6.20 1.17 1.30 350.62%
P/EPS -65.45 -20.25 -95.24 -142.86 416.67 -31.62 -17.68 139.49%
EY -1.53 -4.94 -1.05 -0.70 0.24 -3.16 -5.66 -58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.13 1.25 1.25 1.47 2.18 2.19 6.30%

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