[DATAPRP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.78%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 32,650 29,361 28,127 32,341 34,254 33,392 35,990 -6.30%
PBT -20,262 -19,909 -18,544 -10,867 -9,168 -10,977 -11,144 49.13%
Tax 483 624 561 516 444 131 131 139.23%
NP -19,779 -19,285 -17,983 -10,351 -8,724 -10,846 -11,013 47.91%
-
NP to SH -19,333 -18,492 -17,328 -9,883 -8,463 -10,910 -10,939 46.33%
-
Tax Rate - - - - - - - -
Total Cost 52,429 48,646 46,110 42,692 42,978 44,238 47,003 7.57%
-
Net Worth 61,225 62,104 67,467 74,213 80,960 80,756 77,909 -14.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 61,225 62,104 67,467 74,213 80,960 80,756 77,909 -14.87%
NOSH 737,971 690,045 674,670 674,670 674,670 672,970 670,470 6.62%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -60.58% -65.68% -63.94% -32.01% -25.47% -32.48% -30.60% -
ROE -31.58% -29.78% -25.68% -13.32% -10.45% -13.51% -14.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.80 4.25 4.17 4.79 5.08 4.96 5.54 -9.13%
EPS -2.84 -2.68 -2.57 -1.46 -1.25 -1.62 -1.68 42.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.11 0.12 0.12 0.12 -17.49%
Adjusted Per Share Value based on latest NOSH - 674,670
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.37 3.93 3.76 4.32 4.58 4.46 4.81 -6.21%
EPS -2.59 -2.47 -2.32 -1.32 -1.13 -1.46 -1.46 46.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.083 0.0902 0.0992 0.1083 0.108 0.1042 -14.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.175 0.175 0.225 0.175 0.20 0.28 0.81 -
P/RPS 3.65 4.11 5.40 3.65 3.94 5.64 14.61 -60.43%
P/EPS -6.16 -6.53 -8.76 -11.95 -15.94 -17.27 -48.08 -74.68%
EY -16.24 -15.31 -11.41 -8.37 -6.27 -5.79 -2.08 295.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.94 2.25 1.59 1.67 2.33 6.75 -56.54%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 28/02/22 -
Price 0.165 0.185 0.21 0.175 0.195 0.23 0.255 -
P/RPS 3.44 4.35 5.04 3.65 3.84 4.64 4.60 -17.65%
P/EPS -5.81 -6.90 -8.18 -11.95 -15.55 -14.19 -15.13 -47.26%
EY -17.22 -14.49 -12.23 -8.37 -6.43 -7.05 -6.61 89.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.06 2.10 1.59 1.63 1.92 2.13 -9.65%

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