[DATAPRP] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -16.26%
YoY- -127.42%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 30,615 31,508 31,640 36,803 32,650 29,361 28,127 5.81%
PBT -29,466 -26,505 -23,901 -22,793 -20,262 -19,909 -18,544 36.20%
Tax 1,307 1,478 625 706 483 624 561 75.83%
NP -28,159 -25,027 -23,276 -22,087 -19,779 -19,285 -17,983 34.88%
-
NP to SH -28,055 -25,356 -23,286 -22,476 -19,333 -18,492 -17,328 37.92%
-
Tax Rate - - - - - - - -
Total Cost 58,774 56,535 54,916 58,890 52,429 48,646 46,110 17.57%
-
Net Worth 44,283 42,731 49,853 55,699 61,225 62,104 67,467 -24.49%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 44,283 42,731 49,853 55,699 61,225 62,104 67,467 -24.49%
NOSH 738,532 737,971 737,971 737,971 737,971 690,045 674,670 6.22%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -91.98% -79.43% -73.57% -60.01% -60.58% -65.68% -63.94% -
ROE -63.35% -59.34% -46.71% -40.35% -31.58% -29.78% -25.68% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.15 4.42 4.44 5.29 4.80 4.25 4.17 -0.32%
EPS -3.80 -3.56 -3.27 -3.23 -2.84 -2.68 -2.57 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.08 0.09 0.09 0.10 -28.88%
Adjusted Per Share Value based on latest NOSH - 737,971
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.09 4.21 4.23 4.92 4.37 3.93 3.76 5.77%
EPS -3.75 -3.39 -3.11 -3.01 -2.59 -2.47 -2.32 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0571 0.0667 0.0745 0.0819 0.083 0.0902 -24.49%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.15 0.115 0.17 0.16 0.175 0.175 0.225 -
P/RPS 3.62 2.60 3.83 3.03 3.65 4.11 5.40 -23.42%
P/EPS -3.95 -3.23 -5.20 -4.96 -6.16 -6.53 -8.76 -41.22%
EY -25.34 -30.96 -19.23 -20.18 -16.24 -15.31 -11.41 70.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.92 2.43 2.00 1.94 1.94 2.25 7.28%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 21/05/24 27/02/24 28/11/23 21/08/23 24/05/23 28/02/23 -
Price 0.175 0.165 0.14 0.145 0.165 0.185 0.21 -
P/RPS 4.22 3.73 3.15 2.74 3.44 4.35 5.04 -11.17%
P/EPS -4.60 -4.63 -4.28 -4.49 -5.81 -6.90 -8.18 -31.89%
EY -21.72 -21.58 -23.35 -22.26 -17.22 -14.49 -12.23 46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.75 2.00 1.81 1.83 2.06 2.10 24.60%

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