[DATAPRP] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -24.81%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 32,519 86,239 62,335 59,394 44,119 94,283 56,731 -8.85%
PBT -4,925 -1,573 -3,372 -4,145 -7,242 -3,004 -1,307 24.71%
Tax -45 -106 -156 -39 -2,875 -1 -114 -14.33%
NP -4,970 -1,679 -3,528 -4,184 -10,117 -3,005 -1,421 23.18%
-
NP to SH -4,588 -2,465 -4,254 -3,652 -9,360 -3,059 -1,718 17.77%
-
Tax Rate - - - - - - - -
Total Cost 37,489 87,918 65,863 63,578 54,236 97,288 58,152 -7.04%
-
Net Worth 33,711 29,199 36,180 38,173 41,777 54,226 51,799 -6.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 33,711 29,199 36,180 38,173 41,777 54,226 51,799 -6.90%
NOSH 421,395 365,000 401,999 381,739 379,795 387,333 369,999 2.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -15.28% -1.95% -5.66% -7.04% -22.93% -3.19% -2.50% -
ROE -13.61% -8.44% -11.76% -9.57% -22.40% -5.64% -3.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.72 23.63 15.51 15.56 11.62 24.34 15.33 -10.79%
EPS -1.09 -0.68 -1.06 -0.96 -2.46 -0.79 -0.46 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.11 0.14 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 381,739
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.35 11.53 8.33 7.94 5.90 12.61 7.59 -8.85%
EPS -0.61 -0.33 -0.57 -0.49 -1.25 -0.41 -0.23 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.039 0.0484 0.051 0.0559 0.0725 0.0693 -6.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.13 0.17 0.245 0.25 0.26 0.20 0.31 -
P/RPS 1.68 0.72 1.58 1.61 2.24 0.82 2.02 -3.02%
P/EPS -11.94 -25.17 -23.15 -26.13 -10.55 -25.32 -66.76 -24.91%
EY -8.38 -3.97 -4.32 -3.83 -9.48 -3.95 -1.50 33.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.13 2.72 2.50 2.36 1.43 2.21 -4.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 - 26/11/14 - 26/11/12 29/11/11 29/11/10 -
Price 0.12 0.00 0.22 0.00 0.25 0.29 0.31 -
P/RPS 1.56 0.00 1.42 0.00 2.15 1.19 2.02 -4.21%
P/EPS -11.02 0.00 -20.79 0.00 -10.14 -36.72 -66.76 -25.91%
EY -9.07 0.00 -4.81 0.00 -9.86 -2.72 -1.50 34.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 2.44 0.00 2.27 2.07 2.21 -6.24%

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