[DATAPRP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.23%
YoY- -664.03%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,348 70,820 69,549 42,834 58,150 69,630 111,806 -13.33%
PBT -5,452 -4,369 509 -7,802 -569 -5,640 1,948 -
Tax -41 -61 -206 20 -1,005 73 -414 -31.95%
NP -5,493 -4,430 302 -7,782 -1,574 -5,566 1,533 -
-
NP to SH -5,865 -3,922 200 -7,732 -1,012 -5,120 1,942 -
-
Tax Rate - - 40.47% - - - 21.25% -
Total Cost 52,841 75,250 69,246 50,617 59,725 75,197 110,273 -11.52%
-
Net Worth 42,077 49,670 52,500 51,383 57,828 31,030 15,256 18.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,077 49,670 52,500 51,383 57,828 31,030 15,256 18.40%
NOSH 382,521 382,077 375,000 367,025 361,428 193,939 76,282 30.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -11.60% -6.26% 0.44% -18.17% -2.71% -7.99% 1.37% -
ROE -13.94% -7.90% 0.38% -15.05% -1.75% -16.50% 12.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.38 18.54 18.55 11.67 16.09 35.90 146.57 -33.73%
EPS -1.53 -1.03 0.05 -2.11 -0.28 -2.64 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.14 0.14 0.16 0.16 0.20 -9.47%
Adjusted Per Share Value based on latest NOSH - 384,800
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.27 9.37 9.20 5.67 7.69 9.21 14.79 -13.31%
EPS -0.78 -0.52 0.03 -1.02 -0.13 -0.68 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0657 0.0695 0.068 0.0765 0.0411 0.0202 18.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.34 0.31 0.32 0.19 0.54 0.42 -
P/RPS 1.94 1.83 1.67 2.74 1.18 1.50 0.29 37.22%
P/EPS -15.65 -33.12 581.25 -15.19 -67.86 -20.45 16.49 -
EY -6.39 -3.02 0.17 -6.58 -1.47 -4.89 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.62 2.21 2.29 1.19 3.38 2.10 0.62%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 23/02/07 -
Price 0.225 0.38 0.29 0.35 0.20 0.35 0.47 -
P/RPS 1.82 2.05 1.56 3.00 1.24 0.97 0.32 33.56%
P/EPS -14.67 -37.01 543.75 -16.61 -71.43 -13.26 18.46 -
EY -6.81 -2.70 0.18 -6.02 -1.40 -7.54 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.92 2.07 2.50 1.25 2.19 2.35 -2.24%

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