[DATAPRP] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -1222.92%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 50,560 47,556 30,712 68,037 75,568 44,213 47,348 0.97%
PBT -8,740 -3,218 -3,110 -2,097 -1,760 -5,472 -5,452 7.24%
Tax 0 2 -38 -138 -77 -48 -41 -
NP -8,740 -3,216 -3,149 -2,236 -1,837 -5,520 -5,493 7.12%
-
NP to SH -8,738 -3,581 -2,630 -2,156 -2,736 -5,690 -5,865 6.08%
-
Tax Rate - - - - - - - -
Total Cost 59,301 50,772 33,861 70,273 77,405 49,733 52,841 1.72%
-
Net Worth 12,774 29,497 33,711 30,799 0 34,605 42,077 -16.18%
Dividend
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 12,774 29,497 33,711 30,799 0 34,605 42,077 -16.18%
NOSH 437,395 421,395 421,395 384,999 379,999 384,504 382,521 2.00%
Ratio Analysis
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -17.29% -6.76% -10.25% -3.29% -2.43% -12.48% -11.60% -
ROE -68.40% -12.14% -7.80% -7.00% 0.00% -16.44% -13.94% -
Per Share
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.87 11.29 7.29 17.67 19.89 11.50 12.38 -0.62%
EPS -2.06 -0.85 -0.63 -0.56 -0.72 -1.48 -1.53 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.07 0.08 0.08 0.00 0.09 0.11 -17.50%
Adjusted Per Share Value based on latest NOSH - 380,666
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.76 6.36 4.11 9.10 10.10 5.91 6.33 0.97%
EPS -1.17 -0.48 -0.35 -0.29 -0.37 -0.76 -0.78 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0394 0.0451 0.0412 0.00 0.0463 0.0563 -16.18%
Price Multiplier on Financial Quarter End Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.17 0.295 0.135 0.21 0.18 0.26 0.24 -
P/RPS 1.43 2.61 1.85 1.19 0.91 2.26 1.94 -4.41%
P/EPS -8.28 -34.71 -21.63 -37.50 -25.00 -17.57 -15.65 -8.99%
EY -12.07 -2.88 -4.62 -2.67 -4.00 -5.69 -6.39 9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 4.21 1.69 2.63 0.00 2.89 2.18 15.21%
Price Multiplier on Announcement Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/11/19 27/02/18 28/02/17 29/02/16 - 27/02/14 26/02/13 -
Price 0.185 0.275 0.225 0.16 0.00 0.25 0.225 -
P/RPS 1.56 2.44 3.09 0.91 0.00 2.17 1.82 -2.25%
P/EPS -9.02 -32.36 -36.04 -28.57 0.00 -16.89 -14.67 -6.95%
EY -11.09 -3.09 -2.77 -3.50 0.00 -5.92 -6.81 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.17 3.93 2.81 2.00 0.00 2.78 2.05 17.72%

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