[DATAPRP] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 32.37%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 86,239 88,194 78,234 78,391 62,335 53,668 54,875 35.13%
PBT -1,573 -1,314 -3,292 -1,707 -3,372 -5,589 -4,491 -50.27%
Tax -106 -67 -78 -168 -156 -126 -146 -19.20%
NP -1,679 -1,381 -3,370 -1,875 -3,528 -5,715 -4,637 -49.16%
-
NP to SH -2,465 -2,337 -4,240 -2,877 -4,254 -6,211 -5,093 -38.32%
-
Tax Rate - - - - - - - -
Total Cost 87,918 89,575 81,604 80,266 65,863 59,383 59,512 29.68%
-
Net Worth 29,199 18,399 30,708 0 36,180 34,530 33,570 -8.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 29,199 18,399 30,708 0 36,180 34,530 33,570 -8.87%
NOSH 365,000 230,000 383,859 372,999 401,999 383,673 372,999 -1.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -1.95% -1.57% -4.31% -2.39% -5.66% -10.65% -8.45% -
ROE -8.44% -12.70% -13.81% 0.00% -11.76% -17.99% -15.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.63 38.35 20.38 21.02 15.51 13.99 14.71 37.12%
EPS -0.68 -1.02 -1.10 -0.77 -1.06 -1.62 -1.37 -37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.00 0.09 0.09 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 372,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.53 11.79 10.46 10.48 8.33 7.18 7.34 35.09%
EPS -0.33 -0.31 -0.57 -0.38 -0.57 -0.83 -0.68 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0246 0.0411 0.00 0.0484 0.0462 0.0449 -8.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.17 0.19 0.215 0.18 0.245 0.235 0.245 -
P/RPS 0.72 0.50 1.05 0.86 1.58 1.68 1.67 -42.90%
P/EPS -25.17 -18.70 -19.46 -23.34 -23.15 -14.52 -17.94 25.29%
EY -3.97 -5.35 -5.14 -4.29 -4.32 -6.89 -5.57 -20.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.38 2.69 0.00 2.72 2.61 2.72 -15.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date - - - - 26/11/14 29/08/14 24/02/15 -
Price 0.00 0.00 0.00 0.00 0.22 0.26 0.215 -
P/RPS 0.00 0.00 0.00 0.00 1.42 1.86 1.46 -
P/EPS 0.00 0.00 0.00 0.00 -20.79 -16.06 -15.75 -
EY 0.00 0.00 0.00 0.00 -4.81 -6.23 -6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.44 2.89 2.39 -

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