[DATAPRP] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -30.57%
YoY- -49.52%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 51,028 56,676 33,160 35,511 53,115 52,162 32,126 8.01%
PBT -1,573 -1,320 -4,104 -4,089 -3,277 382 -5,852 -19.65%
Tax -104 -58 -36 -31 -46 -155 15 -
NP -1,677 -1,378 -4,140 -4,120 -3,323 227 -5,837 -18.76%
-
NP to SH -1,617 -2,052 -4,268 -4,399 -2,942 150 -5,799 -19.16%
-
Tax Rate - - - - - 40.58% - -
Total Cost 52,705 58,054 37,300 39,631 56,438 51,935 37,963 5.61%
-
Net Worth 30,800 0 34,605 42,077 49,670 52,500 51,383 -8.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,800 0 34,605 42,077 49,670 52,500 51,383 -8.17%
NOSH 385,000 379,999 384,504 382,521 382,077 375,000 367,025 0.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.29% -2.43% -12.48% -11.60% -6.26% 0.44% -18.17% -
ROE -5.25% 0.00% -12.33% -10.45% -5.92% 0.29% -11.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.25 14.91 8.62 9.28 13.90 13.91 8.75 7.15%
EPS -0.42 -0.54 -1.11 -1.15 -0.77 0.04 -1.58 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.00 0.09 0.11 0.13 0.14 0.14 -8.90%
Adjusted Per Share Value based on latest NOSH - 381,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.75 7.50 4.39 4.70 7.03 6.90 4.25 8.01%
EPS -0.21 -0.27 -0.56 -0.58 -0.39 0.02 -0.77 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.00 0.0458 0.0557 0.0657 0.0695 0.068 -8.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.21 0.18 0.26 0.24 0.34 0.31 0.32 -
P/RPS 1.58 1.21 3.01 2.59 2.45 2.23 3.66 -13.05%
P/EPS -50.00 -33.33 -23.42 -20.87 -44.16 775.00 -20.25 16.25%
EY -2.00 -3.00 -4.27 -4.79 -2.26 0.13 -4.94 -13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.00 2.89 2.18 2.62 2.21 2.29 2.33%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 - 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 -
Price 0.16 0.00 0.25 0.225 0.38 0.29 0.35 -
P/RPS 1.21 0.00 2.90 2.42 2.73 2.08 4.00 -18.06%
P/EPS -38.10 0.00 -22.52 -19.57 -49.35 725.00 -22.15 9.45%
EY -2.63 0.00 -4.44 -5.11 -2.03 0.14 -4.51 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 2.78 2.05 2.92 2.07 2.50 -3.64%

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