[DATAPRP] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 28.09%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,531 32,519 42,458 58,525 72,586 86,239 88,194 -50.53%
PBT -3,516 -4,925 -4,173 -2,756 -3,545 -1,573 -1,314 92.16%
Tax -35 -45 -121 -110 -124 -106 -67 -35.00%
NP -3,551 -4,970 -4,294 -2,866 -3,669 -1,679 -1,381 87.15%
-
NP to SH -3,092 -4,588 -4,028 -2,736 -3,805 -2,465 -2,337 20.41%
-
Tax Rate - - - - - - - -
Total Cost 34,082 37,489 46,752 61,391 76,255 87,918 89,575 -47.33%
-
Net Worth 33,711 33,711 33,711 30,868 30,453 29,199 18,399 49.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 33,711 33,711 33,711 30,868 30,453 29,199 18,399 49.45%
NOSH 421,395 421,395 421,395 385,862 380,666 365,000 230,000 49.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -11.63% -15.28% -10.11% -4.90% -5.05% -1.95% -1.57% -
ROE -9.17% -13.61% -11.95% -8.86% -12.49% -8.44% -12.70% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.25 7.72 10.08 15.17 19.07 23.63 38.35 -66.89%
EPS -0.73 -1.09 -0.96 -0.71 -1.00 -0.68 -1.02 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 385,862
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.04 4.30 5.62 7.74 9.61 11.41 11.67 -50.53%
EPS -0.41 -0.61 -0.53 -0.36 -0.50 -0.33 -0.31 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0446 0.0446 0.0408 0.0403 0.0386 0.0243 49.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.135 0.13 0.15 0.155 0.21 0.17 0.19 -
P/RPS 1.86 1.68 1.49 1.02 1.10 0.72 0.50 139.12%
P/EPS -18.40 -11.94 -15.69 -21.86 -21.01 -25.17 -18.70 -1.06%
EY -5.44 -8.38 -6.37 -4.57 -4.76 -3.97 -5.35 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.63 1.88 1.94 2.63 2.13 2.38 -20.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 17/08/16 31/05/16 29/02/16 - - -
Price 0.225 0.12 0.155 0.15 0.16 0.00 0.00 -
P/RPS 3.11 1.56 1.54 0.99 0.84 0.00 0.00 -
P/EPS -30.66 -11.02 -16.22 -21.15 -16.01 0.00 0.00 -
EY -3.26 -9.07 -6.17 -4.73 -6.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.50 1.94 1.88 2.00 0.00 0.00 -

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