[DATAPRP] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 27.3%
YoY- 63.79%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 54,875 51,052 59,394 62,967 60,236 53,403 42,566 22.60%
PBT -4,491 -4,919 -4,145 -3,124 -4,127 -4,904 -5,706 -17.47%
Tax -146 -42 -39 -37 -29 -37 -2,864 -90.81%
NP -4,637 -4,961 -4,184 -3,161 -4,156 -4,941 -8,570 -38.90%
-
NP to SH -5,093 -4,835 -3,652 -2,926 -4,025 -4,966 -8,141 -31.35%
-
Tax Rate - - - - - - - -
Total Cost 59,512 56,013 63,578 66,128 64,392 58,344 51,136 12.93%
-
Net Worth 33,570 34,239 38,173 38,099 37,799 0 41,962 -16.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 33,570 34,239 38,173 38,099 37,799 0 41,962 -16.38%
NOSH 372,999 380,434 381,739 380,999 377,999 377,999 381,481 -1.78%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin -8.45% -9.72% -7.04% -5.02% -6.90% -9.25% -20.13% -
ROE -15.17% -14.12% -9.57% -7.68% -10.65% 0.00% -19.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 14.71 13.42 15.56 16.53 15.94 14.13 11.16 24.80%
EPS -1.37 -1.27 -0.96 -0.77 -1.06 -1.31 -2.13 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.00 0.11 -14.86%
Adjusted Per Share Value based on latest NOSH - 380,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 7.26 6.76 7.86 8.33 7.97 7.07 5.63 22.62%
EPS -0.67 -0.64 -0.48 -0.39 -0.53 -0.66 -1.08 -31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0453 0.0505 0.0504 0.05 0.00 0.0555 -16.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 0.245 0.26 0.25 0.245 0.225 0.225 0.24 -
P/RPS 1.67 1.94 1.61 1.48 1.41 1.59 2.15 -18.34%
P/EPS -17.94 -20.46 -26.13 -31.90 -21.13 -17.13 -11.25 45.40%
EY -5.57 -4.89 -3.83 -3.13 -4.73 -5.84 -8.89 -31.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.89 2.50 2.45 2.25 0.00 2.18 19.42%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 24/02/15 27/02/14 - - - - 26/02/13 -
Price 0.215 0.25 0.00 0.00 0.00 0.00 0.225 -
P/RPS 1.46 1.86 0.00 0.00 0.00 0.00 2.02 -22.92%
P/EPS -15.75 -19.67 0.00 0.00 0.00 0.00 -10.54 38.01%
EY -6.35 -5.08 0.00 0.00 0.00 0.00 -9.48 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.78 0.00 0.00 0.00 0.00 2.05 13.09%

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