[DATAPRP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -106.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 51,028 39,075 22,142 78,234 56,676 31,070 12,182 159.17%
PBT -1,573 323 147 -3,292 -1,320 -1,396 -1,831 -9.60%
Tax -104 -65 11 -78 -58 -37 0 -
NP -1,677 258 158 -3,370 -1,378 -1,433 -1,831 -5.67%
-
NP to SH -1,617 96 23 -4,240 -2,052 -1,679 -1,880 -9.53%
-
Tax Rate - 20.12% -7.48% - - - - -
Total Cost 52,705 38,817 21,984 81,604 58,054 32,503 14,013 141.26%
-
Net Worth 30,800 25,599 18,399 30,558 0 34,343 34,530 -7.31%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,800 25,599 18,399 30,558 0 34,343 34,530 -7.31%
NOSH 385,000 320,000 230,000 381,981 379,999 381,590 383,673 0.22%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.29% 0.66% 0.71% -4.31% -2.43% -4.61% -15.03% -
ROE -5.25% 0.38% 0.13% -13.88% 0.00% -4.89% -5.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.25 12.21 9.63 20.48 14.91 8.14 3.18 158.26%
EPS -0.42 0.03 0.01 -1.11 -0.54 -0.44 -0.49 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.00 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 383,859
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.82 5.22 2.96 10.46 7.58 4.15 1.63 158.97%
EPS -0.22 0.01 0.00 -0.57 -0.27 -0.22 -0.25 -8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0342 0.0246 0.0409 0.00 0.0459 0.0462 -7.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.17 0.19 0.215 0.18 0.245 0.235 -
P/RPS 1.58 1.39 1.97 1.05 1.21 3.01 7.40 -64.17%
P/EPS -50.00 566.67 1,900.00 -19.37 -33.33 -55.68 -47.96 2.80%
EY -2.00 0.18 0.05 -5.16 -3.00 -1.80 -2.09 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.13 2.38 2.69 0.00 2.72 2.61 0.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 27/05/15 - 26/11/14 29/08/14 -
Price 0.16 0.195 0.14 0.21 0.00 0.22 0.26 -
P/RPS 1.21 1.60 1.45 1.03 0.00 2.70 8.19 -71.95%
P/EPS -38.10 650.00 1,400.00 -18.92 0.00 -50.00 -53.06 -19.76%
EY -2.63 0.15 0.07 -5.29 0.00 -2.00 -1.88 25.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.44 1.75 2.63 0.00 2.44 2.89 -21.70%

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