[DATAPRP] YoY Annualized 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- 108.7%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 25,076 51,756 26,138 78,150 62,140 47,220 43,434 -9.11%
PBT -10,704 654 -3,692 646 -2,792 -5,030 -6,656 8.61%
Tax 0 4 0 -130 -74 -54 -52 -
NP -10,704 658 -3,692 516 -2,866 -5,084 -6,708 8.46%
-
NP to SH -10,704 -56 -3,512 192 -3,358 -5,036 -6,738 8.38%
-
Tax Rate - -0.61% - 20.12% - - - -
Total Cost 35,780 51,098 29,830 77,634 65,006 52,304 50,142 -5.69%
-
Net Worth 25,283 29,497 33,711 25,599 34,343 38,151 42,112 -8.48%
Dividend
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,283 29,497 33,711 25,599 34,343 38,151 42,112 -8.48%
NOSH 421,395 421,395 421,395 320,000 381,590 381,515 382,840 1.68%
Ratio Analysis
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -42.69% 1.27% -14.13% 0.66% -4.61% -10.77% -15.44% -
ROE -42.34% -0.19% -10.42% 0.75% -9.78% -13.20% -16.00% -
Per Share
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.95 12.28 6.20 24.42 16.28 12.38 11.35 -10.62%
EPS -2.56 -0.02 -0.84 0.06 -0.88 -1.32 -1.76 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.08 0.09 0.10 0.11 -10.00%
Adjusted Per Share Value based on latest NOSH - 365,000
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.35 6.92 3.49 10.45 8.31 6.31 5.81 -9.13%
EPS -1.43 -0.01 -0.47 0.03 -0.45 -0.67 -0.90 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0394 0.0451 0.0342 0.0459 0.051 0.0563 -8.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.22 0.38 0.13 0.17 0.245 0.25 0.26 -
P/RPS 3.70 3.09 2.10 0.70 1.50 2.02 2.29 8.70%
P/EPS -8.66 -2,859.47 -15.60 283.33 -27.84 -18.94 -14.77 -8.86%
EY -11.55 -0.03 -6.41 0.35 -3.59 -5.28 -6.77 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 5.43 1.63 2.13 2.72 2.50 2.36 7.98%
Price Multiplier on Announcement Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/08/18 23/11/17 24/11/16 25/11/15 26/11/14 27/11/13 26/11/12 -
Price 0.225 0.19 0.12 0.195 0.22 0.26 0.25 -
P/RPS 3.78 1.55 1.93 0.80 1.35 2.10 2.20 9.86%
P/EPS -8.86 -1,429.74 -14.40 325.00 -25.00 -19.70 -14.20 -7.87%
EY -11.29 -0.07 -6.95 0.31 -4.00 -5.08 -7.04 8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.71 1.50 2.44 2.44 2.60 2.27 9.12%

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