[DATAPRP] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.35%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
Revenue 31,508 29,361 33,392 36,178 35,787 35,539 52,169 -7.19%
PBT -26,505 -19,909 -10,977 -9,928 -11,532 -11,824 -2,001 46.58%
Tax 1,478 624 131 -102 -22 -13 -27 -
NP -25,027 -19,285 -10,846 -10,030 -11,554 -11,837 -2,028 45.05%
-
NP to SH -25,356 -18,492 -10,910 -9,858 -11,521 -11,836 -1,333 54.64%
-
Tax Rate - - - - - - - -
Total Cost 56,535 48,646 44,238 46,208 47,341 47,376 54,197 0.62%
-
Net Worth 42,731 62,104 80,756 30,160 13,906 16,855 29,497 5.63%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
Net Worth 42,731 62,104 80,756 30,160 13,906 16,855 29,497 5.63%
NOSH 737,971 690,045 672,970 613,829 463,535 421,395 421,395 8.64%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
NP Margin -79.43% -65.68% -32.48% -27.72% -32.29% -33.31% -3.89% -
ROE -59.34% -29.78% -13.51% -32.69% -82.85% -70.22% -4.52% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
RPS 4.42 4.25 4.96 6.00 7.72 8.43 12.38 -14.13%
EPS -3.56 -2.68 -1.62 -1.63 -2.49 -2.81 -0.32 42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.12 0.05 0.03 0.04 0.07 -2.25%
Adjusted Per Share Value based on latest NOSH - 613,829
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
RPS 4.17 3.89 4.42 4.79 4.74 4.70 6.90 -7.18%
EPS -3.36 -2.45 -1.44 -1.30 -1.52 -1.57 -0.18 54.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0822 0.1069 0.0399 0.0184 0.0223 0.039 5.63%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/06/17 -
Price 0.115 0.175 0.28 1.82 0.09 0.22 0.42 -
P/RPS 2.60 4.11 5.64 30.35 1.17 2.61 3.39 -3.85%
P/EPS -3.23 -6.53 -17.27 -111.37 -3.62 -7.83 -132.77 -42.30%
EY -30.96 -15.31 -5.79 -0.90 -27.62 -12.77 -0.75 73.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.94 2.33 36.40 3.00 5.50 6.00 -15.51%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/06/17 CAGR
Date 21/05/24 24/05/23 26/05/22 28/05/21 03/06/20 29/05/19 29/08/17 -
Price 0.165 0.185 0.23 1.57 0.155 0.185 0.365 -
P/RPS 3.73 4.35 4.64 26.18 2.01 2.19 2.95 3.53%
P/EPS -4.63 -6.90 -14.19 -96.07 -6.24 -6.59 -115.39 -37.87%
EY -21.58 -14.49 -7.05 -1.04 -16.04 -15.18 -0.87 60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.06 1.92 31.40 5.17 4.63 5.21 -9.02%

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