[DATAPRP] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -65.22%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,138 78,150 62,140 47,220 43,434 75,536 65,834 -14.25%
PBT -3,692 646 -2,792 -5,030 -6,656 -1,960 542 -
Tax 0 -130 -74 -54 -52 -60 -188 -
NP -3,692 516 -2,866 -5,084 -6,708 -2,020 354 -
-
NP to SH -3,512 192 -3,358 -5,036 -6,738 -1,386 186 -
-
Tax Rate - 20.12% - - - - 34.69% -
Total Cost 29,830 77,634 65,006 52,304 50,142 77,556 65,480 -12.27%
-
Net Worth 33,711 25,599 34,343 38,151 42,112 53,899 65,100 -10.37%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 33,711 25,599 34,343 38,151 42,112 53,899 65,100 -10.37%
NOSH 421,395 320,000 381,590 381,515 382,840 384,999 465,000 -1.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -14.13% 0.66% -4.61% -10.77% -15.44% -2.67% 0.54% -
ROE -10.42% 0.75% -9.78% -13.20% -16.00% -2.57% 0.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.20 24.42 16.28 12.38 11.35 19.62 14.16 -12.84%
EPS -0.84 0.06 -0.88 -1.32 -1.76 -0.36 0.04 -
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 - 381,739
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.49 10.45 8.31 6.31 5.81 10.10 8.80 -14.27%
EPS -0.47 0.03 -0.45 -0.67 -0.90 -0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0342 0.0459 0.051 0.0563 0.0721 0.087 -10.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.13 0.17 0.245 0.25 0.26 0.20 0.31 -
P/RPS 2.10 0.70 1.50 2.02 2.29 1.02 2.19 -0.69%
P/EPS -15.60 283.33 -27.84 -18.94 -14.77 -55.56 775.00 -
EY -6.41 0.35 -3.59 -5.28 -6.77 -1.80 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.13 2.72 2.50 2.36 1.43 2.21 -4.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/11/13 26/11/12 29/11/11 29/11/10 -
Price 0.12 0.195 0.22 0.26 0.25 0.29 0.31 -
P/RPS 1.93 0.80 1.35 2.10 2.20 1.48 2.19 -2.08%
P/EPS -14.40 325.00 -25.00 -19.70 -14.20 -80.56 775.00 -
EY -6.95 0.31 -4.00 -5.08 -7.04 -1.24 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.44 2.44 2.60 2.27 2.07 2.21 -6.24%

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