[DATAPRP] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -13.0%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,712 68,037 75,568 44,213 47,348 70,820 69,549 -12.72%
PBT -3,110 -2,097 -1,760 -5,472 -5,452 -4,369 509 -
Tax -38 -138 -77 -48 -41 -61 -206 -24.53%
NP -3,149 -2,236 -1,837 -5,520 -5,493 -4,430 302 -
-
NP to SH -2,630 -2,156 -2,736 -5,690 -5,865 -3,922 200 -
-
Tax Rate - - - - - - 40.47% -
Total Cost 33,861 70,273 77,405 49,733 52,841 75,250 69,246 -11.23%
-
Net Worth 33,711 30,799 0 34,605 42,077 49,670 52,500 -7.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,711 30,799 0 34,605 42,077 49,670 52,500 -7.11%
NOSH 421,395 384,999 379,999 384,504 382,521 382,077 375,000 1.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -10.25% -3.29% -2.43% -12.48% -11.60% -6.26% 0.44% -
ROE -7.80% -7.00% 0.00% -16.44% -13.94% -7.90% 0.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.29 17.67 19.89 11.50 12.38 18.54 18.55 -14.40%
EPS -0.63 -0.56 -0.72 -1.48 -1.53 -1.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.00 0.09 0.11 0.13 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 380,434
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.06 9.00 10.00 5.85 6.27 9.37 9.20 -12.73%
EPS -0.35 -0.29 -0.36 -0.75 -0.78 -0.52 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0408 0.00 0.0458 0.0557 0.0657 0.0695 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.135 0.21 0.18 0.26 0.24 0.34 0.31 -
P/RPS 1.85 1.19 0.91 2.26 1.94 1.83 1.67 1.71%
P/EPS -21.63 -37.50 -25.00 -17.57 -15.65 -33.12 581.25 -
EY -4.62 -2.67 -4.00 -5.69 -6.39 -3.02 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.63 0.00 2.89 2.18 2.62 2.21 -4.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 - 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 0.225 0.16 0.00 0.25 0.225 0.38 0.29 -
P/RPS 3.09 0.91 0.00 2.17 1.82 2.05 1.56 12.05%
P/EPS -36.04 -28.57 0.00 -16.89 -14.67 -37.01 543.75 -
EY -2.77 -3.50 0.00 -5.92 -6.81 -2.70 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.00 0.00 2.78 2.05 2.92 2.07 5.22%

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