[DATAPRP] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -52.03%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 23,317 28,182 31,501 50,560 47,556 30,712 68,037 -14.66%
PBT -14,272 -14,641 -9,061 -8,740 -3,218 -3,110 -2,097 32.83%
Tax 513 0 0 0 2 -38 -138 -
NP -13,758 -14,641 -9,061 -8,740 -3,216 -3,149 -2,236 30.87%
-
NP to SH -12,720 -14,128 -9,013 -8,738 -3,581 -2,630 -2,156 30.05%
-
Tax Rate - - - - - - - -
Total Cost 37,075 42,823 40,562 59,301 50,772 33,861 70,273 -9.03%
-
Net Worth 74,213 82,788 14,004 12,774 29,497 33,711 30,799 13.90%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 74,213 82,788 14,004 12,774 29,497 33,711 30,799 13.90%
NOSH 674,670 669,970 493,655 437,395 421,395 421,395 384,999 8.66%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -59.01% -51.95% -28.76% -17.29% -6.76% -10.25% -3.29% -
ROE -17.14% -17.07% -64.36% -68.40% -12.14% -7.80% -7.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.46 4.43 6.75 11.87 11.29 7.29 17.67 -21.45%
EPS -1.88 -2.21 -1.93 -2.06 -0.85 -0.63 -0.56 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.03 0.03 0.07 0.08 0.08 4.82%
Adjusted Per Share Value based on latest NOSH - 437,395
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.09 3.73 4.17 6.69 6.29 4.06 9.00 -14.64%
EPS -1.68 -1.87 -1.19 -1.16 -0.47 -0.35 -0.29 29.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.1096 0.0185 0.0169 0.039 0.0446 0.0408 13.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 -
Price 0.175 1.07 0.175 0.17 0.295 0.135 0.21 -
P/RPS 5.06 24.18 2.59 1.43 2.61 1.85 1.19 23.90%
P/EPS -9.28 -48.23 -9.06 -8.28 -34.71 -21.63 -37.50 -18.68%
EY -10.77 -2.07 -11.03 -12.07 -2.88 -4.62 -2.67 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 8.23 5.83 5.67 4.21 1.69 2.63 -7.18%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 27/02/18 28/02/17 29/02/16 -
Price 0.175 0.93 0.185 0.185 0.275 0.225 0.16 -
P/RPS 5.06 21.01 2.74 1.56 2.44 3.09 0.91 28.92%
P/EPS -9.28 -41.92 -9.58 -9.02 -32.36 -36.04 -28.57 -15.33%
EY -10.77 -2.39 -10.44 -11.09 -3.09 -2.77 -3.50 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 7.15 6.17 6.17 3.93 2.81 2.00 -3.33%

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