[DATAPRP] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -123.41%
YoY- -386.15%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 39,075 31,070 23,610 21,717 37,768 32,917 20,781 11.09%
PBT 323 -1,396 -2,515 -3,328 -980 271 -4,105 -
Tax -65 -37 -27 -26 -30 -94 -3 66.92%
NP 258 -1,433 -2,542 -3,354 -1,010 177 -4,108 -
-
NP to SH 96 -1,679 -2,518 -3,369 -693 93 -3,875 -
-
Tax Rate 20.12% - - - - 34.69% - -
Total Cost 38,817 32,503 26,152 25,071 38,778 32,740 24,889 7.68%
-
Net Worth 25,599 34,343 38,151 42,112 53,899 65,100 53,819 -11.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 25,599 34,343 38,151 42,112 53,899 65,100 53,819 -11.64%
NOSH 320,000 381,590 381,515 382,840 384,999 465,000 358,796 -1.88%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.66% -4.61% -10.77% -15.44% -2.67% 0.54% -19.77% -
ROE 0.38% -4.89% -6.60% -8.00% -1.29% 0.14% -7.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.21 8.14 6.19 5.67 9.81 7.08 5.79 13.23%
EPS 0.03 -0.44 -0.66 -0.88 -0.18 0.02 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.11 0.14 0.14 0.15 -9.94%
Adjusted Per Share Value based on latest NOSH - 379,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.28 4.20 3.19 2.93 5.10 4.45 2.81 11.07%
EPS 0.01 -0.23 -0.34 -0.46 -0.09 0.01 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0464 0.0515 0.0569 0.0728 0.0879 0.0727 -11.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.245 0.25 0.26 0.20 0.31 0.34 -
P/RPS 1.39 3.01 4.04 4.58 2.04 4.38 5.87 -21.33%
P/EPS 566.67 -55.68 -37.88 -29.55 -111.11 1,550.00 -31.48 -
EY 0.18 -1.80 -2.64 -3.38 -0.90 0.06 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.72 2.50 2.36 1.43 2.21 2.27 -1.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 26/11/12 29/11/11 29/11/10 30/11/09 -
Price 0.195 0.22 0.26 0.25 0.29 0.31 0.34 -
P/RPS 1.60 2.70 4.20 4.41 2.96 4.38 5.87 -19.47%
P/EPS 650.00 -50.00 -39.39 -28.41 -161.11 1,550.00 -31.48 -
EY 0.15 -2.00 -2.54 -3.52 -0.62 0.06 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.44 2.60 2.27 2.07 2.21 2.27 1.21%

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