[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 80.29%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 60,170 70,820 75,536 79,224 89,432 69,549 65,834 -5.81%
PBT -4,894 -4,369 -1,960 16 -1,753 509 542 -
Tax -2,879 -61 -60 0 -65 -206 -188 515.65%
NP -7,773 -4,430 -2,020 16 -1,818 302 354 -
-
NP to SH -6,684 -3,922 -1,386 -448 -2,273 200 186 -
-
Tax Rate - - - 0.00% - 40.47% 34.69% -
Total Cost 67,943 75,250 77,556 79,208 91,250 69,246 65,480 2.48%
-
Net Worth 46,096 49,670 53,899 52,266 50,016 52,500 65,100 -20.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 46,096 49,670 53,899 52,266 50,016 52,500 65,100 -20.54%
NOSH 384,137 382,077 384,999 373,333 384,745 375,000 465,000 -11.94%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -12.92% -6.26% -2.67% 0.02% -2.03% 0.44% 0.54% -
ROE -14.50% -7.90% -2.57% -0.86% -4.54% 0.38% 0.29% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.66 18.54 19.62 21.22 23.24 18.55 14.16 6.93%
EPS -1.74 -1.03 -0.36 -0.12 -0.59 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.14 0.13 0.14 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 373,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.05 9.47 10.10 10.59 11.96 9.30 8.80 -5.76%
EPS -0.89 -0.52 -0.19 -0.06 -0.30 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0664 0.0721 0.0699 0.0669 0.0702 0.087 -20.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.34 0.20 0.24 0.31 0.31 0.31 -
P/RPS 2.17 1.83 1.02 1.13 1.33 1.67 2.19 -0.60%
P/EPS -19.54 -33.12 -55.56 -200.00 -52.47 581.25 775.00 -
EY -5.12 -3.02 -1.80 -0.50 -1.91 0.17 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.62 1.43 1.71 2.38 2.21 2.21 17.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 29/11/11 26/08/11 30/05/11 24/02/11 29/11/10 -
Price 0.28 0.38 0.29 0.21 0.27 0.29 0.31 -
P/RPS 1.79 2.05 1.48 0.99 1.16 1.56 2.19 -12.57%
P/EPS -16.09 -37.01 -80.56 -175.00 -45.70 543.75 775.00 -
EY -6.21 -2.70 -1.24 -0.57 -2.19 0.18 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.92 2.07 1.50 2.08 2.07 2.21 3.58%

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