[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 189.56%
YoY- 139.74%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,671 112,152 83,855 44,246 17,503 74,657 52,802 -48.31%
PBT 629 1,417 1,461 965 508 388 -46 -
Tax 106 700 -311 -241 -178 -1,878 -1,636 -
NP 735 2,117 1,150 724 330 -1,490 -1,682 -
-
NP to SH 432 1,941 1,457 860 297 -1,813 -1,955 -
-
Tax Rate -16.85% -49.40% 21.29% 24.97% 35.04% 484.02% - -
Total Cost 18,936 110,035 82,705 43,522 17,173 76,147 54,484 -50.66%
-
Net Worth 14,399 14,462 15,256 12,938 12,946 11,511 12,703 8.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 14,399 14,462 15,256 12,938 12,946 11,511 12,703 8.73%
NOSH 75,789 76,117 76,282 76,106 76,153 71,944 70,577 4.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.74% 1.89% 1.37% 1.64% 1.89% -2.00% -3.19% -
ROE 3.00% 13.42% 9.55% 6.65% 2.29% -15.75% -15.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.95 147.34 109.93 58.14 22.98 103.77 74.81 -50.72%
EPS 0.57 2.55 1.91 1.13 0.39 -2.52 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.17 0.17 0.16 0.18 3.68%
Adjusted Per Share Value based on latest NOSH - 76,081
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.63 15.00 11.21 5.92 2.34 9.98 7.06 -48.32%
EPS 0.06 0.26 0.19 0.11 0.04 -0.24 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0193 0.0204 0.0173 0.0173 0.0154 0.017 8.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.43 0.42 0.36 0.29 0.51 0.49 -
P/RPS 1.93 0.29 0.38 0.62 1.26 0.49 0.65 106.99%
P/EPS 87.72 16.86 21.99 31.86 74.36 -20.24 -17.69 -
EY 1.14 5.93 4.55 3.14 1.34 -4.94 -5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.26 2.10 2.12 1.71 3.19 2.72 -2.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 23/02/07 29/11/06 29/08/06 31/05/06 28/02/06 -
Price 0.36 0.39 0.47 0.37 0.26 0.30 0.58 -
P/RPS 1.39 0.26 0.43 0.64 1.13 0.29 0.78 47.14%
P/EPS 63.16 15.29 24.61 32.74 66.67 -11.90 -20.94 -
EY 1.58 6.54 4.06 3.05 1.50 -8.40 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.05 2.35 2.18 1.53 1.88 3.22 -29.96%

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