[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -445.01%
YoY- -363.56%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 49,704 61,596 74,270 69,630 74,340 78,684 112,152 -41.78%
PBT -1,930 12 -3,202 -5,640 1,414 2,516 1,417 -
Tax -62 -104 -94 73 208 424 700 -
NP -1,992 -92 -3,296 -5,566 1,622 2,940 2,117 -
-
NP to SH -972 916 -2,737 -5,120 1,484 1,728 1,941 -
-
Tax Rate - 866.67% - - -14.71% -16.85% -49.40% -
Total Cost 51,696 61,688 77,566 75,197 72,718 75,744 110,035 -39.48%
-
Net Worth 55,542 64,883 39,768 31,030 19,406 14,399 14,462 144.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 55,542 64,883 39,768 31,030 19,406 14,399 14,462 144.64%
NOSH 347,142 381,666 233,931 193,939 114,153 75,789 76,117 174.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.01% -0.15% -4.44% -7.99% 2.18% 3.74% 1.89% -
ROE -1.75% 1.41% -6.88% -16.50% 7.65% 12.00% 13.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.32 16.14 31.75 35.90 65.12 103.82 147.34 -78.77%
EPS -0.28 0.24 -1.17 -2.64 1.30 2.28 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.16 0.17 0.19 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 355,193
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.58 8.15 9.83 9.21 9.84 10.41 14.84 -41.76%
EPS -0.13 0.12 -0.36 -0.68 0.20 0.23 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0859 0.0526 0.0411 0.0257 0.0191 0.0191 144.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.25 0.26 0.42 0.54 0.28 0.50 0.43 -
P/RPS 1.75 1.61 1.32 1.50 0.43 0.48 0.29 230.37%
P/EPS -89.29 108.33 -35.90 -20.45 21.54 21.93 16.86 -
EY -1.12 0.92 -2.79 -4.89 4.64 4.56 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.53 2.47 3.38 1.65 2.63 2.26 -21.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 28/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.20 0.25 0.37 0.35 0.46 0.36 0.39 -
P/RPS 1.40 1.55 1.17 0.97 0.71 0.35 0.26 206.27%
P/EPS -71.43 104.17 -31.62 -13.26 35.38 15.79 15.29 -
EY -1.40 0.96 -3.16 -7.54 2.83 6.33 6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.47 2.18 2.19 2.71 1.89 2.05 -28.02%

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