[DATAPRP] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -14.12%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,596 74,270 69,630 74,340 78,684 112,152 111,806 -32.82%
PBT 12 -3,202 -5,640 1,414 2,516 1,417 1,948 -96.64%
Tax -104 -94 73 208 424 700 -414 -60.22%
NP -92 -3,296 -5,566 1,622 2,940 2,117 1,533 -
-
NP to SH 916 -2,737 -5,120 1,484 1,728 1,941 1,942 -39.43%
-
Tax Rate 866.67% - - -14.71% -16.85% -49.40% 21.25% -
Total Cost 61,688 77,566 75,197 72,718 75,744 110,035 110,273 -32.13%
-
Net Worth 64,883 39,768 31,030 19,406 14,399 14,462 15,256 162.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,883 39,768 31,030 19,406 14,399 14,462 15,256 162.73%
NOSH 381,666 233,931 193,939 114,153 75,789 76,117 76,282 192.81%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.15% -4.44% -7.99% 2.18% 3.74% 1.89% 1.37% -
ROE 1.41% -6.88% -16.50% 7.65% 12.00% 13.42% 12.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.14 31.75 35.90 65.12 103.82 147.34 146.57 -77.05%
EPS 0.24 -1.17 -2.64 1.30 2.28 2.55 2.55 -79.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.19 0.19 0.20 -10.27%
Adjusted Per Share Value based on latest NOSH - 147,619
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.15 9.83 9.22 9.84 10.42 14.85 14.80 -32.84%
EPS 0.12 -0.36 -0.68 0.20 0.23 0.26 0.26 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0526 0.0411 0.0257 0.0191 0.0191 0.0202 162.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.42 0.54 0.28 0.50 0.43 0.42 -
P/RPS 1.61 1.32 1.50 0.43 0.48 0.29 0.29 213.86%
P/EPS 108.33 -35.90 -20.45 21.54 21.93 16.86 16.49 251.16%
EY 0.92 -2.79 -4.89 4.64 4.56 5.93 6.06 -71.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.47 3.38 1.65 2.63 2.26 2.10 -19.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 30/11/07 30/08/07 31/05/07 23/02/07 -
Price 0.25 0.37 0.35 0.46 0.36 0.39 0.47 -
P/RPS 1.55 1.17 0.97 0.71 0.35 0.26 0.32 186.55%
P/EPS 104.17 -31.62 -13.26 35.38 15.79 15.29 18.46 217.29%
EY 0.96 -3.16 -7.54 2.83 6.33 6.54 5.42 -68.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.18 2.19 2.71 1.89 2.05 2.35 -26.87%

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