[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.57%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 23,317 26,758 20,304 35,990 28,182 30,230 30,696 -16.73%
PBT -14,272 -12,130 -10,600 -11,144 -14,641 -16,082 -11,268 17.04%
Tax 513 626 0 131 0 0 0 -
NP -13,758 -11,504 -10,600 -11,013 -14,641 -16,082 -11,268 14.22%
-
NP to SH -12,720 -11,040 -10,636 -10,939 -14,128 -15,992 -10,752 11.84%
-
Tax Rate - - - - - - - -
Total Cost 37,075 38,262 30,904 47,003 42,823 46,312 41,964 -7.91%
-
Net Worth 74,213 80,960 80,756 77,909 82,788 79,987 30,160 82.16%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 74,213 80,960 80,756 77,909 82,788 79,987 30,160 82.16%
NOSH 674,670 674,670 672,970 670,470 669,970 669,827 613,829 6.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -59.01% -42.99% -52.21% -30.60% -51.95% -53.20% -36.71% -
ROE -17.14% -13.64% -13.17% -14.04% -17.07% -19.99% -35.65% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.46 3.97 3.02 5.54 4.43 4.91 5.09 -22.67%
EPS -1.88 -1.64 -1.60 -1.68 -2.21 -2.60 -1.80 2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.13 0.13 0.05 69.07%
Adjusted Per Share Value based on latest NOSH - 670,470
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.09 3.54 2.69 4.76 3.73 4.00 4.06 -16.62%
EPS -1.68 -1.46 -1.41 -1.45 -1.87 -2.12 -1.42 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.1071 0.1069 0.1031 0.1096 0.1058 0.0399 82.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.20 0.28 0.81 1.07 1.09 1.82 -
P/RPS 5.06 5.04 9.28 14.61 24.18 22.19 35.76 -72.81%
P/EPS -9.28 -12.22 -17.72 -48.08 -48.23 -41.94 -102.11 -79.75%
EY -10.77 -8.18 -5.64 -2.08 -2.07 -2.38 -0.98 393.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.67 2.33 6.75 8.23 8.38 36.40 -87.57%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 28/02/22 25/11/21 30/09/21 28/05/21 -
Price 0.175 0.195 0.23 0.255 0.93 1.07 1.57 -
P/RPS 5.06 4.92 7.62 4.60 21.01 21.78 30.85 -70.00%
P/EPS -9.28 -11.92 -14.55 -15.13 -41.92 -41.17 -88.08 -77.66%
EY -10.77 -8.39 -6.87 -6.61 -2.39 -2.43 -1.14 346.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.63 1.92 2.13 7.15 8.23 31.40 -86.28%

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