[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -7828.57%
YoY- -228.12%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,503 74,657 52,802 30,249 18,113 71,282 48,189 -49.18%
PBT 508 388 -46 -775 943 2,048 1,228 -44.57%
Tax -178 -1,878 -1,636 -1,397 -356 319 987 -
NP 330 -1,490 -1,682 -2,172 587 2,367 2,215 -71.99%
-
NP to SH 297 -1,813 -1,955 -2,164 28 2,367 2,215 -73.89%
-
Tax Rate 35.04% 484.02% - - 37.75% -15.58% -80.37% -
Total Cost 17,173 76,147 54,484 32,421 17,526 68,915 45,974 -48.22%
-
Net Worth 12,946 11,511 12,703 8,140 11,900 10,875 10,882 12.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 12,946 11,511 12,703 8,140 11,900 10,875 10,882 12.31%
NOSH 76,153 71,944 70,577 67,836 70,000 63,972 64,017 12.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.89% -2.00% -3.19% -7.18% 3.24% 3.32% 4.60% -
ROE 2.29% -15.75% -15.39% -26.58% 0.24% 21.76% 20.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.98 103.77 74.81 44.59 25.88 111.43 75.27 -54.75%
EPS 0.39 -2.52 -2.77 -3.19 0.04 3.70 3.46 -76.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.18 0.12 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 71,400
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.32 9.88 6.99 4.00 2.40 9.43 6.38 -49.14%
EPS 0.04 -0.24 -0.26 -0.29 0.00 0.31 0.29 -73.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0152 0.0168 0.0108 0.0157 0.0144 0.0144 12.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.29 0.51 0.49 0.64 0.58 0.69 0.77 -
P/RPS 1.26 0.49 0.65 1.44 2.24 0.62 1.02 15.17%
P/EPS 74.36 -20.24 -17.69 -20.06 1,450.00 18.65 22.25 124.02%
EY 1.34 -4.94 -5.65 -4.98 0.07 5.36 4.49 -55.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.19 2.72 5.33 3.41 4.06 4.53 -47.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 28/02/06 28/11/05 30/08/05 30/05/05 25/02/05 -
Price 0.26 0.30 0.58 0.62 0.58 0.57 0.80 -
P/RPS 1.13 0.29 0.78 1.39 2.24 0.51 1.06 4.36%
P/EPS 66.67 -11.90 -20.94 -19.44 1,450.00 15.41 23.12 102.98%
EY 1.50 -8.40 -4.78 -5.15 0.07 6.49 4.33 -50.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.88 3.22 5.17 3.41 3.35 4.71 -52.84%

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