[DATAPRP] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -75.38%
YoY- -2139.92%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 44,119 51,423 60,170 90,385 94,283 95,699 89,432 -37.48%
PBT -7,242 -6,490 -4,894 -5,412 -3,004 -1,742 -1,753 156.80%
Tax -2,875 -2,893 -2,879 44 -1 -18 -65 1142.08%
NP -10,117 -9,383 -7,773 -5,368 -3,005 -1,760 -1,818 213.05%
-
NP to SH -9,360 -8,080 -6,684 -5,365 -3,059 -2,293 -2,273 156.25%
-
Tax Rate - - - - - - - -
Total Cost 54,236 60,806 67,943 95,753 97,288 97,459 91,250 -29.24%
-
Net Worth 41,777 42,533 45,820 49,554 54,226 52,266 53,777 -15.45%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,777 42,533 45,820 49,554 54,226 52,266 53,777 -15.45%
NOSH 379,795 386,666 381,836 381,186 387,333 373,333 384,126 -0.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -22.93% -18.25% -12.92% -5.94% -3.19% -1.84% -2.03% -
ROE -22.40% -19.00% -14.59% -10.83% -5.64% -4.39% -4.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.62 13.30 15.76 23.71 24.34 25.63 23.28 -36.99%
EPS -2.46 -2.09 -1.75 -1.41 -0.79 -0.61 -0.59 158.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.14 0.14 0.14 -14.81%
Adjusted Per Share Value based on latest NOSH - 381,186
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.90 6.88 8.05 12.09 12.61 12.80 11.96 -37.48%
EPS -1.25 -1.08 -0.89 -0.72 -0.41 -0.31 -0.30 158.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0569 0.0613 0.0663 0.0725 0.0699 0.0719 -15.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.26 0.29 0.34 0.34 0.20 0.24 0.31 -
P/RPS 2.24 2.18 2.16 1.43 0.82 0.94 1.33 41.42%
P/EPS -10.55 -13.88 -19.42 -24.16 -25.32 -39.08 -52.39 -65.54%
EY -9.48 -7.21 -5.15 -4.14 -3.95 -2.56 -1.91 190.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.64 2.83 2.62 1.43 1.71 2.21 4.46%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 29/05/12 27/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.25 0.29 0.28 0.38 0.29 0.21 0.27 -
P/RPS 2.15 2.18 1.78 1.60 1.19 0.82 1.16 50.71%
P/EPS -10.14 -13.88 -16.00 -27.00 -36.72 -34.19 -45.63 -63.21%
EY -9.86 -7.21 -6.25 -3.70 -2.72 -2.92 -2.19 171.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.64 2.33 2.92 2.07 1.50 1.93 11.39%

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