[DATAPRP] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 108.68%
YoY- 110.26%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 50,093 49,147 54,164 65,659 61,951 69,997 74,269 -23.07%
PBT -8,596 -7,550 -5,456 601 -4,874 -3,828 -3,202 93.04%
Tax -329 -332 -357 -903 -229 -226 -94 130.34%
NP -8,925 -7,882 -5,813 -302 -5,103 -4,054 -3,296 94.15%
-
NP to SH -9,000 -7,808 -5,611 344 -3,965 -2,940 -2,737 120.96%
-
Tax Rate - - - 150.25% - - - -
Total Cost 59,018 57,029 59,977 65,961 67,054 74,051 77,565 -16.64%
-
Net Worth 53,971 53,672 53,514 54,599 57,199 64,883 60,487 -7.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 53,971 53,672 53,514 54,599 57,199 64,883 60,487 -7.31%
NOSH 359,811 357,818 356,764 341,250 357,499 381,666 355,806 0.74%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -17.82% -16.04% -10.73% -0.46% -8.24% -5.79% -4.44% -
ROE -16.68% -14.55% -10.48% 0.63% -6.93% -4.53% -4.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.92 13.74 15.18 19.24 17.33 18.34 20.87 -23.64%
EPS -2.50 -2.18 -1.57 0.10 -1.11 -0.77 -0.77 119.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.16 0.16 0.17 0.17 -7.99%
Adjusted Per Share Value based on latest NOSH - 341,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.63 6.50 7.17 8.69 8.20 9.26 9.83 -23.07%
EPS -1.19 -1.03 -0.74 0.05 -0.52 -0.39 -0.36 121.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.071 0.0708 0.0723 0.0757 0.0859 0.08 -7.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.38 0.19 0.19 0.25 0.26 0.42 -
P/RPS 2.44 2.77 1.25 0.99 1.44 1.42 2.01 13.78%
P/EPS -13.59 -17.41 -12.08 188.48 -22.54 -33.75 -54.60 -60.39%
EY -7.36 -5.74 -8.28 0.53 -4.44 -2.96 -1.83 152.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.53 1.27 1.19 1.56 1.53 2.47 -5.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 24/08/09 27/05/09 26/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.34 0.36 0.32 0.20 0.20 0.25 0.37 -
P/RPS 2.44 2.62 2.11 1.04 1.15 1.36 1.77 23.83%
P/EPS -13.59 -16.50 -20.35 198.40 -18.03 -32.45 -48.10 -56.90%
EY -7.36 -6.06 -4.91 0.50 -5.55 -3.08 -2.08 132.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.40 2.13 1.25 1.25 1.47 2.18 2.73%

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