[DATAPRP] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -33.41%
YoY- -78.06%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 51,423 60,170 90,385 94,283 95,699 89,432 64,631 -14.14%
PBT -6,490 -4,894 -5,412 -3,004 -1,742 -1,753 551 -
Tax -2,893 -2,879 44 -1 -18 -65 -193 508.94%
NP -9,383 -7,773 -5,368 -3,005 -1,760 -1,818 358 -
-
NP to SH -8,080 -6,684 -5,365 -3,059 -2,293 -2,273 263 -
-
Tax Rate - - - - - - 35.03% -
Total Cost 60,806 67,943 95,753 97,288 97,459 91,250 64,273 -3.63%
-
Net Worth 42,533 45,820 49,554 54,226 52,266 53,777 79,800 -34.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 42,533 45,820 49,554 54,226 52,266 53,777 79,800 -34.28%
NOSH 386,666 381,836 381,186 387,333 373,333 384,126 570,000 -22.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -18.25% -12.92% -5.94% -3.19% -1.84% -2.03% 0.55% -
ROE -19.00% -14.59% -10.83% -5.64% -4.39% -4.23% 0.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.30 15.76 23.71 24.34 25.63 23.28 11.34 11.22%
EPS -2.09 -1.75 -1.41 -0.79 -0.61 -0.59 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.14 0.14 0.14 0.14 -14.86%
Adjusted Per Share Value based on latest NOSH - 387,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.80 7.96 11.96 12.48 12.66 11.83 8.55 -14.17%
EPS -1.07 -0.88 -0.71 -0.40 -0.30 -0.30 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0606 0.0656 0.0718 0.0692 0.0712 0.1056 -34.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.34 0.34 0.20 0.24 0.31 0.31 -
P/RPS 2.18 2.16 1.43 0.82 0.94 1.33 2.73 -13.93%
P/EPS -13.88 -19.42 -24.16 -25.32 -39.08 -52.39 671.86 -
EY -7.21 -5.15 -4.14 -3.95 -2.56 -1.91 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.83 2.62 1.43 1.71 2.21 2.21 12.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 27/02/12 29/11/11 26/08/11 30/05/11 24/02/11 -
Price 0.29 0.28 0.38 0.29 0.21 0.27 0.29 -
P/RPS 2.18 1.78 1.60 1.19 0.82 1.16 2.56 -10.16%
P/EPS -13.88 -16.00 -27.00 -36.72 -34.19 -45.63 628.52 -
EY -7.21 -6.25 -3.70 -2.72 -2.92 -2.19 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.33 2.92 2.07 1.50 1.93 2.07 17.62%

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