[DATAPRP] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 38.62%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 24,300 88,568 48,728 53,556 44,236 79,224 54,156 -12.49%
PBT -5,080 588 -7,324 -2,932 -6,368 16 -28 137.74%
Tax 0 44 0 -80 -56 0 -188 -
NP -5,080 632 -7,324 -3,012 -6,424 16 -216 69.18%
-
NP to SH -5,076 92 -7,520 -3,048 -6,032 -448 -368 54.80%
-
Tax Rate - -7.48% - - - 0.00% - -
Total Cost 29,380 87,936 56,052 56,568 50,660 79,208 54,372 -9.74%
-
Net Worth 33,711 18,399 34,530 38,099 42,533 52,266 64,400 -10.21%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 33,711 18,399 34,530 38,099 42,533 52,266 64,400 -10.21%
NOSH 421,395 230,000 383,673 380,999 386,666 373,333 460,000 -1.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -20.91% 0.71% -15.03% -5.62% -14.52% 0.02% -0.40% -
ROE -15.06% 0.50% -21.78% -8.00% -14.18% -0.86% -0.57% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.77 38.51 12.70 14.06 11.44 21.22 11.77 -11.19%
EPS -1.20 0.04 -1.96 -0.80 -1.56 -0.12 -0.08 56.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.11 0.14 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 380,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.22 11.72 6.45 7.09 5.85 10.48 7.17 -12.47%
EPS -0.67 0.01 -1.00 -0.40 -0.80 -0.06 -0.05 54.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0243 0.0457 0.0504 0.0563 0.0692 0.0852 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.15 0.19 0.235 0.245 0.29 0.24 0.29 -
P/RPS 2.60 0.49 1.85 1.74 2.53 1.13 2.46 0.92%
P/EPS -12.45 475.00 -11.99 -30.63 -18.59 -200.00 -362.50 -42.95%
EY -8.03 0.21 -8.34 -3.27 -5.38 -0.50 -0.28 74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.38 2.61 2.45 2.64 1.71 2.07 -1.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 26/08/15 29/08/14 26/08/13 28/08/12 26/08/11 13/08/10 -
Price 0.155 0.14 0.26 0.255 0.29 0.21 0.30 -
P/RPS 2.69 0.36 2.05 1.81 2.53 0.99 2.55 0.89%
P/EPS -12.87 350.00 -13.27 -31.88 -18.59 -175.00 -375.00 -42.96%
EY -7.77 0.29 -7.54 -3.14 -5.38 -0.57 -0.27 74.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.75 2.89 2.55 2.64 1.50 2.14 -1.62%

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