[DATAPRP] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 115.31%
YoY- 102.47%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 51,052 42,566 90,385 64,631 42,677 65,659 80,520 -7.30%
PBT -4,919 -5,706 -5,412 551 -10,881 601 -4,273 2.37%
Tax -42 -2,864 44 -193 412 -903 1,067 -
NP -4,961 -8,570 -5,368 358 -10,469 -302 -3,206 7.54%
-
NP to SH -4,835 -8,141 -5,365 263 -10,651 344 -3,354 6.27%
-
Tax Rate - - - 35.03% - 150.25% - -
Total Cost 56,013 51,136 95,753 64,273 53,146 65,961 83,726 -6.47%
-
Net Worth 34,239 41,962 49,554 79,800 53,872 54,599 56,831 -8.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 34,239 41,962 49,554 79,800 53,872 54,599 56,831 -8.09%
NOSH 380,434 381,481 381,186 570,000 384,800 341,250 355,193 1.14%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -9.72% -20.13% -5.94% 0.55% -24.53% -0.46% -3.98% -
ROE -14.12% -19.40% -10.83% 0.33% -19.77% 0.63% -5.90% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.42 11.16 23.71 11.34 11.09 19.24 22.67 -8.36%
EPS -1.27 -2.13 -1.41 0.05 -2.77 0.10 -0.94 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.13 0.14 0.14 0.16 0.16 -9.13%
Adjusted Per Share Value based on latest NOSH - 570,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.83 5.69 12.09 8.64 5.71 8.78 10.77 -7.30%
EPS -0.65 -1.09 -0.72 0.04 -1.42 0.05 -0.45 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0561 0.0663 0.1067 0.072 0.073 0.076 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.26 0.24 0.34 0.31 0.32 0.19 0.54 -
P/RPS 1.94 2.15 1.43 2.73 2.89 0.99 2.38 -3.34%
P/EPS -20.46 -11.25 -24.16 671.86 -11.56 188.48 -57.19 -15.73%
EY -4.89 -8.89 -4.14 0.15 -8.65 0.53 -1.75 18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.18 2.62 2.21 2.29 1.19 3.38 -2.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.25 0.225 0.38 0.29 0.35 0.20 0.35 -
P/RPS 1.86 2.02 1.60 2.56 3.16 1.04 1.54 3.19%
P/EPS -19.67 -10.54 -27.00 628.52 -12.64 198.40 -37.07 -10.01%
EY -5.08 -9.48 -3.70 0.16 -7.91 0.50 -2.70 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.05 2.92 2.07 2.50 1.25 2.19 4.05%

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