[DATAPRP] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 217.39%
YoY- -63.68%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,075 7,497 11,953 16,933 22,142 21,558 25,606 -61.70%
PBT -1,270 -1,183 -1,896 176 147 -1,972 76 -
Tax 0 -6 -39 -76 11 -20 -21 -
NP -1,270 -1,189 -1,935 100 158 -1,992 55 -
-
NP to SH -1,269 -1,119 -1,713 73 23 -2,188 -373 126.37%
-
Tax Rate - - - 43.18% -7.48% - 27.63% -
Total Cost 7,345 8,686 13,888 16,833 21,984 23,550 25,551 -56.47%
-
Net Worth 33,711 30,868 30,453 29,199 18,399 30,708 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 33,711 30,868 30,453 29,199 18,399 30,708 0 -
NOSH 421,395 385,862 380,666 365,000 230,000 383,859 372,999 8.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -20.91% -15.86% -16.19% 0.59% 0.71% -9.24% 0.21% -
ROE -3.76% -3.63% -5.63% 0.25% 0.13% -7.13% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.44 1.94 3.14 4.64 9.63 5.62 6.86 -64.71%
EPS -0.30 -0.29 -0.45 0.02 0.01 -0.57 -0.10 108.14%
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 0.00 -
Adjusted Per Share Value based on latest NOSH - 365,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.81 1.00 1.60 2.26 2.96 2.88 3.42 -61.75%
EPS -0.17 -0.15 -0.23 0.01 0.00 -0.29 -0.05 126.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0413 0.0407 0.039 0.0246 0.0411 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.15 0.155 0.21 0.17 0.19 0.215 0.18 -
P/RPS 10.40 7.98 6.69 3.66 1.97 3.83 2.62 150.91%
P/EPS -49.81 -53.45 -46.67 850.00 1,900.00 -37.72 -180.00 -57.56%
EY -2.01 -1.87 -2.14 0.12 0.05 -2.65 -0.56 134.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.94 2.63 2.13 2.38 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 31/05/16 29/02/16 25/11/15 26/08/15 27/05/15 - -
Price 0.155 0.15 0.16 0.195 0.14 0.21 0.00 -
P/RPS 10.75 7.72 5.10 4.20 1.45 3.74 0.00 -
P/EPS -51.47 -51.72 -35.56 975.00 1,400.00 -36.84 0.00 -
EY -1.94 -1.93 -2.81 0.10 0.07 -2.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.88 2.00 2.44 1.75 2.63 0.00 -

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