[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -77.74%
YoY- 45.45%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 74,270 52,223 37,170 19,671 112,152 83,855 44,246 41.19%
PBT -3,202 -4,230 707 629 1,417 1,461 965 -
Tax -94 55 104 106 700 -311 -241 -46.58%
NP -3,296 -4,175 811 735 2,117 1,150 724 -
-
NP to SH -2,737 -3,840 742 432 1,941 1,457 860 -
-
Tax Rate - - -14.71% -16.85% -49.40% 21.29% 24.97% -
Total Cost 77,566 56,398 36,359 18,936 110,035 82,705 43,522 46.94%
-
Net Worth 39,768 31,030 19,406 14,399 14,462 15,256 12,938 111.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 39,768 31,030 19,406 14,399 14,462 15,256 12,938 111.25%
NOSH 233,931 193,939 114,153 75,789 76,117 76,282 76,106 111.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -4.44% -7.99% 2.18% 3.74% 1.89% 1.37% 1.64% -
ROE -6.88% -12.38% 3.82% 3.00% 13.42% 9.55% 6.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.75 26.93 32.56 25.95 147.34 109.93 58.14 -33.16%
EPS -1.17 -1.98 0.65 0.57 2.55 1.91 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.19 0.19 0.20 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 75,789
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.93 6.98 4.97 2.63 15.00 11.21 5.92 41.12%
EPS -0.37 -0.51 0.10 0.06 0.26 0.19 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0532 0.0415 0.0259 0.0193 0.0193 0.0204 0.0173 111.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.54 0.28 0.50 0.43 0.42 0.36 -
P/RPS 1.32 2.01 0.86 1.93 0.29 0.38 0.62 65.42%
P/EPS -35.90 -27.27 43.08 87.72 16.86 21.99 31.86 -
EY -2.79 -3.67 2.32 1.14 5.93 4.55 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.38 1.65 2.63 2.26 2.10 2.12 10.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 31/05/07 23/02/07 29/11/06 -
Price 0.37 0.35 0.46 0.36 0.39 0.47 0.37 -
P/RPS 1.17 1.30 1.41 1.39 0.26 0.43 0.64 49.45%
P/EPS -31.62 -17.68 70.77 63.16 15.29 24.61 32.74 -
EY -3.16 -5.66 1.41 1.58 6.54 4.06 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.19 2.71 1.89 2.05 2.35 2.18 0.00%

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