[DATAPRP] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 317.39%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,269 25,878 13,069 39,075 31,070 23,610 21,717 -19.43%
PBT -2,676 327 -1,846 323 -1,396 -2,515 -3,328 -3.72%
Tax 0 2 0 -65 -37 -27 -26 -
NP -2,676 329 -1,846 258 -1,433 -2,542 -3,354 -3.85%
-
NP to SH -2,676 -28 -1,756 96 -1,679 -2,518 -3,369 -3.92%
-
Tax Rate - -0.61% - 20.12% - - - -
Total Cost 8,945 25,549 14,915 38,817 32,503 26,152 25,071 -16.40%
-
Net Worth 25,283 29,497 33,711 25,599 34,343 38,151 42,112 -8.48%
Dividend
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,283 29,497 33,711 25,599 34,343 38,151 42,112 -8.48%
NOSH 421,395 421,395 421,395 320,000 381,590 381,515 382,840 1.68%
Ratio Analysis
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -42.69% 1.27% -14.13% 0.66% -4.61% -10.77% -15.44% -
ROE -10.58% -0.09% -5.21% 0.38% -4.89% -6.60% -8.00% -
Per Share
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.49 6.14 3.10 12.21 8.14 6.19 5.67 -20.73%
EPS -0.64 -0.01 -0.42 0.03 -0.44 -0.66 -0.88 -5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.08 0.09 0.10 0.11 -10.00%
Adjusted Per Share Value based on latest NOSH - 365,000
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.83 3.42 1.73 5.17 4.11 3.12 2.87 -19.40%
EPS -0.35 0.00 -0.23 0.01 -0.22 -0.33 -0.45 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.039 0.0446 0.0339 0.0454 0.0505 0.0557 -8.46%
Price Multiplier on Financial Quarter End Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.22 0.38 0.13 0.17 0.245 0.25 0.26 -
P/RPS 14.79 6.19 4.19 1.39 3.01 4.04 4.58 22.61%
P/EPS -34.64 -5,718.94 -31.20 566.67 -55.68 -37.88 -29.55 2.80%
EY -2.89 -0.02 -3.21 0.18 -1.80 -2.64 -3.38 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 5.43 1.63 2.13 2.72 2.50 2.36 7.98%
Price Multiplier on Announcement Date
30/06/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/08/18 23/11/17 24/11/16 25/11/15 26/11/14 27/11/13 26/11/12 -
Price 0.225 0.19 0.12 0.195 0.22 0.26 0.25 -
P/RPS 15.12 3.09 3.87 1.60 2.70 4.20 4.41 23.89%
P/EPS -35.43 -2,859.47 -28.80 650.00 -50.00 -39.39 -28.41 3.91%
EY -2.82 -0.03 -3.47 0.15 -2.00 -2.54 -3.52 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.71 1.50 2.44 2.44 2.60 2.27 9.12%

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