[DATAPRP] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 54.91%
YoY- 80.91%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 95,699 89,432 64,631 56,731 47,752 44,595 42,677 71.57%
PBT -1,742 -1,753 551 -1,307 -3,599 -5,683 -10,881 -70.61%
Tax -18 -65 -193 -114 -69 -23 412 -
NP -1,760 -1,818 358 -1,421 -3,668 -5,706 -10,469 -69.63%
-
NP to SH -2,293 -2,273 263 -1,718 -3,810 -5,686 -10,651 -64.18%
-
Tax Rate - - 35.03% - - - - -
Total Cost 97,459 91,250 64,273 58,152 51,420 50,301 53,146 49.98%
-
Net Worth 52,266 53,777 79,800 51,799 64,400 52,733 53,872 -2.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,266 53,777 79,800 51,799 64,400 52,733 53,872 -2.00%
NOSH 373,333 384,126 570,000 369,999 460,000 376,666 384,800 -2.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.84% -2.03% 0.55% -2.50% -7.68% -12.80% -24.53% -
ROE -4.39% -4.23% 0.33% -3.32% -5.92% -10.78% -19.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.63 23.28 11.34 15.33 10.38 11.84 11.09 75.06%
EPS -0.61 -0.59 0.05 -0.46 -0.83 -1.51 -2.77 -63.63%
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 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 369,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.66 11.83 8.55 7.51 6.32 5.90 5.65 71.48%
EPS -0.30 -0.30 0.03 -0.23 -0.50 -0.75 -1.41 -64.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0712 0.1056 0.0685 0.0852 0.0698 0.0713 -1.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.24 0.31 0.31 0.31 0.29 0.34 0.32 -
P/RPS 0.94 1.33 2.73 2.02 2.79 2.87 2.89 -52.80%
P/EPS -39.08 -52.39 671.86 -66.76 -35.01 -22.52 -11.56 125.75%
EY -2.56 -1.91 0.15 -1.50 -2.86 -4.44 -8.65 -55.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.21 2.21 2.21 2.07 2.43 2.29 -17.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 24/02/11 29/11/10 13/08/10 24/05/10 25/02/10 -
Price 0.21 0.27 0.29 0.31 0.30 0.31 0.35 -
P/RPS 0.82 1.16 2.56 2.02 2.89 2.62 3.16 -59.41%
P/EPS -34.19 -45.63 628.52 -66.76 -36.22 -20.54 -12.64 94.48%
EY -2.92 -2.19 0.16 -1.50 -2.76 -4.87 -7.91 -48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.93 2.07 2.21 2.14 2.21 2.50 -28.92%

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