[DATAPRP] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -96.9%
YoY- -697.33%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,717 37,768 32,917 20,781 24,852 37,170 44,246 -11.17%
PBT -3,328 -980 271 -4,105 -965 707 965 -
Tax -26 -30 -94 -3 -31 104 -241 -30.98%
NP -3,354 -1,010 177 -4,108 -996 811 724 -
-
NP to SH -3,369 -693 93 -3,875 -486 742 860 -
-
Tax Rate - - 34.69% - - -14.71% 24.97% -
Total Cost 25,071 38,778 32,740 24,889 25,848 36,359 43,522 -8.77%
-
Net Worth 42,112 53,899 65,100 53,819 55,542 19,406 12,938 21.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 42,112 53,899 65,100 53,819 55,542 19,406 12,938 21.71%
NOSH 382,840 384,999 465,000 358,796 347,142 114,153 76,106 30.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.44% -2.67% 0.54% -19.77% -4.01% 2.18% 1.64% -
ROE -8.00% -1.29% 0.14% -7.20% -0.88% 3.82% 6.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.67 9.81 7.08 5.79 7.16 32.56 58.14 -32.13%
EPS -0.88 -0.18 0.02 -1.08 -0.14 0.65 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.14 0.15 0.16 0.17 0.17 -6.99%
Adjusted Per Share Value based on latest NOSH - 359,811
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.90 5.05 4.40 2.78 3.32 4.97 5.92 -11.20%
EPS -0.45 -0.09 0.01 -0.52 -0.06 0.10 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0721 0.087 0.072 0.0743 0.0259 0.0173 21.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.20 0.31 0.34 0.25 0.28 0.36 -
P/RPS 4.58 2.04 4.38 5.87 3.49 0.86 0.62 39.51%
P/EPS -29.55 -111.11 1,550.00 -31.48 -178.57 43.08 31.86 -
EY -3.38 -0.90 0.06 -3.18 -0.56 2.32 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.43 2.21 2.27 1.56 1.65 2.12 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 29/11/10 30/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.25 0.29 0.31 0.34 0.20 0.46 0.37 -
P/RPS 4.41 2.96 4.38 5.87 2.79 1.41 0.64 37.90%
P/EPS -28.41 -161.11 1,550.00 -31.48 -142.86 70.77 32.74 -
EY -3.52 -0.62 0.06 -3.18 -0.70 1.41 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.07 2.21 2.27 1.25 2.71 2.18 0.67%

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