[DATAPRP] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 32.99%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 89,432 64,631 56,731 47,752 44,595 42,677 50,093 47.21%
PBT -1,753 551 -1,307 -3,599 -5,683 -10,881 -8,596 -65.38%
Tax -65 -193 -114 -69 -23 412 -329 -66.11%
NP -1,818 358 -1,421 -3,668 -5,706 -10,469 -8,925 -65.41%
-
NP to SH -2,273 263 -1,718 -3,810 -5,686 -10,651 -9,000 -60.07%
-
Tax Rate - 35.03% - - - - - -
Total Cost 91,250 64,273 58,152 51,420 50,301 53,146 59,018 33.74%
-
Net Worth 53,777 79,800 51,799 64,400 52,733 53,872 53,971 -0.23%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,777 79,800 51,799 64,400 52,733 53,872 53,971 -0.23%
NOSH 384,126 570,000 369,999 460,000 376,666 384,800 359,811 4.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.03% 0.55% -2.50% -7.68% -12.80% -24.53% -17.82% -
ROE -4.23% 0.33% -3.32% -5.92% -10.78% -19.77% -16.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.28 11.34 15.33 10.38 11.84 11.09 13.92 40.93%
EPS -0.59 0.05 -0.46 -0.83 -1.51 -2.77 -2.50 -61.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.83 8.55 7.51 6.32 5.90 5.65 6.63 47.16%
EPS -0.30 0.03 -0.23 -0.50 -0.75 -1.41 -1.19 -60.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.1056 0.0685 0.0852 0.0698 0.0713 0.0714 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.31 0.31 0.31 0.29 0.34 0.32 0.34 -
P/RPS 1.33 2.73 2.02 2.79 2.87 2.89 2.44 -33.29%
P/EPS -52.39 671.86 -66.76 -35.01 -22.52 -11.56 -13.59 146.06%
EY -1.91 0.15 -1.50 -2.86 -4.44 -8.65 -7.36 -59.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.21 2.21 2.07 2.43 2.29 2.27 -1.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 29/11/10 13/08/10 24/05/10 25/02/10 30/11/09 -
Price 0.27 0.29 0.31 0.30 0.31 0.35 0.34 -
P/RPS 1.16 2.56 2.02 2.89 2.62 3.16 2.44 -39.11%
P/EPS -45.63 628.52 -66.76 -36.22 -20.54 -12.64 -13.59 124.39%
EY -2.19 0.16 -1.50 -2.76 -4.87 -7.91 -7.36 -55.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.07 2.21 2.14 2.21 2.50 2.27 -10.26%

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