[DATAPRP] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 150.54%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 47,220 43,434 75,536 65,834 41,562 49,704 74,340 -7.27%
PBT -5,030 -6,656 -1,960 542 -8,210 -1,930 1,414 -
Tax -54 -52 -60 -188 -6 -62 208 -
NP -5,084 -6,708 -2,020 354 -8,216 -1,992 1,622 -
-
NP to SH -5,036 -6,738 -1,386 186 -7,750 -972 1,484 -
-
Tax Rate - - - 34.69% - - -14.71% -
Total Cost 52,304 50,142 77,556 65,480 49,778 51,696 72,718 -5.33%
-
Net Worth 38,151 42,112 53,899 65,100 53,819 55,542 19,406 11.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 38,151 42,112 53,899 65,100 53,819 55,542 19,406 11.91%
NOSH 381,515 382,840 384,999 465,000 358,796 347,142 114,153 22.25%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -10.77% -15.44% -2.67% 0.54% -19.77% -4.01% 2.18% -
ROE -13.20% -16.00% -2.57% 0.29% -14.40% -1.75% 7.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.38 11.35 19.62 14.16 11.58 14.32 65.12 -24.15%
EPS -1.32 -1.76 -0.36 0.04 -2.16 -0.28 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.14 0.14 0.15 0.16 0.17 -8.45%
Adjusted Per Share Value based on latest NOSH - 369,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.25 5.75 10.00 8.71 5.50 6.58 9.84 -7.27%
EPS -0.67 -0.89 -0.18 0.02 -1.03 -0.13 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0557 0.0713 0.0861 0.0712 0.0735 0.0257 11.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.25 0.26 0.20 0.31 0.34 0.25 0.28 -
P/RPS 2.02 2.29 1.02 2.19 2.94 1.75 0.43 29.38%
P/EPS -18.94 -14.77 -55.56 775.00 -15.74 -89.29 21.54 -
EY -5.28 -6.77 -1.80 0.13 -6.35 -1.12 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.36 1.43 2.21 2.27 1.56 1.65 7.16%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 29/11/11 29/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.26 0.25 0.29 0.31 0.34 0.20 0.46 -
P/RPS 2.10 2.20 1.48 2.19 2.94 1.40 0.71 19.79%
P/EPS -19.70 -14.20 -80.56 775.00 -15.74 -71.43 35.38 -
EY -5.08 -7.04 -1.24 0.13 -6.35 -1.40 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.27 2.07 2.21 2.27 1.25 2.71 -0.68%

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