[DATAPRP] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 39.31%
YoY- 82.37%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 40,217 47,162 57,663 57,839 52,169 45,030 30,531 20.22%
PBT -7,248 -4,779 -3,145 -891 -2,001 -3,064 -3,516 62.18%
Tax -2 0 2 -27 -27 -29 -35 -85.24%
NP -7,250 -4,779 -3,143 -918 -2,028 -3,093 -3,551 61.14%
-
NP to SH -7,661 -5,050 -3,250 -809 -1,333 -2,537 -3,092 83.40%
-
Tax Rate - - - - - - - -
Total Cost 47,467 51,941 60,806 58,757 54,197 48,123 34,082 24.78%
-
Net Worth 25,283 25,283 29,497 29,497 29,497 29,137 33,711 -17.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 25,283 25,283 29,497 29,497 29,497 29,137 33,711 -17.49%
NOSH 421,395 421,395 421,395 421,395 421,395 421,395 421,395 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -18.03% -10.13% -5.45% -1.59% -3.89% -6.87% -11.63% -
ROE -30.30% -19.97% -11.02% -2.74% -4.52% -8.71% -9.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.54 11.19 13.68 13.73 12.38 10.82 7.25 20.14%
EPS -1.82 -1.20 -0.77 -0.19 -0.32 -0.61 -0.73 84.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.07 0.07 0.08 -17.49%
Adjusted Per Share Value based on latest NOSH - 421,395
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.32 6.24 7.63 7.65 6.90 5.96 4.04 20.20%
EPS -1.01 -0.67 -0.43 -0.11 -0.18 -0.34 -0.41 82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0335 0.039 0.039 0.039 0.0386 0.0446 -17.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.22 0.21 0.295 0.38 0.42 0.565 0.135 -
P/RPS 2.31 1.88 2.16 2.77 3.39 5.22 1.86 15.58%
P/EPS -12.10 -17.52 -38.25 -197.94 -132.77 -92.70 -18.40 -24.43%
EY -8.26 -5.71 -2.61 -0.51 -0.75 -1.08 -5.44 32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.50 4.21 5.43 6.00 8.07 1.69 67.93%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 23/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.225 0.20 0.275 0.19 0.365 0.42 0.225 -
P/RPS 2.36 1.79 2.01 1.38 2.95 3.88 3.11 -16.84%
P/EPS -12.38 -16.69 -35.66 -98.97 -115.39 -68.91 -30.66 -45.46%
EY -8.08 -5.99 -2.80 -1.01 -0.87 -1.45 -3.26 83.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.33 3.93 2.71 5.21 6.00 2.81 21.27%

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