[DATAPRP] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -4.69%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 74,657 75,895 69,519 68,769 71,282 71,513 76,297 -1.43%
PBT 388 774 155 2,538 2,048 -17,878 -26,423 -
Tax -1,878 -2,304 -1,649 277 319 995 103 -
NP -1,490 -1,530 -1,494 2,815 2,367 -16,883 -26,320 -85.28%
-
NP to SH -1,813 -1,803 -1,486 2,256 2,367 -16,883 -26,320 -83.22%
-
Tax Rate 484.02% 297.67% 1,063.87% -10.91% -15.58% - - -
Total Cost 76,147 77,425 71,013 65,954 68,915 88,396 102,617 -18.05%
-
Net Worth 11,957 13,933 8,568 11,900 10,766 10,904 10,247 10.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 11,957 13,933 8,568 11,900 10,766 10,904 10,247 10.84%
NOSH 74,736 77,407 71,400 70,000 63,333 64,146 64,049 10.84%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.00% -2.02% -2.15% 4.09% 3.32% -23.61% -34.50% -
ROE -15.16% -12.94% -17.34% 18.96% 21.98% -154.82% -256.83% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 99.89 98.05 97.36 98.24 112.55 111.48 119.12 -11.08%
EPS -2.43 -2.33 -2.08 3.22 3.74 -26.32 -41.09 -84.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.12 0.17 0.17 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.98 10.15 9.30 9.20 9.53 9.56 10.20 -1.44%
EPS -0.24 -0.24 -0.20 0.30 0.32 -2.26 -3.52 -83.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0186 0.0115 0.0159 0.0144 0.0146 0.0137 10.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.51 0.49 0.64 0.58 0.69 0.77 0.70 -
P/RPS 0.51 0.50 0.66 0.59 0.61 0.69 0.59 -9.26%
P/EPS -21.02 -21.04 -30.75 18.00 18.46 -2.93 -1.70 435.53%
EY -4.76 -4.75 -3.25 5.56 5.42 -34.18 -58.70 -81.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.72 5.33 3.41 4.06 4.53 4.38 -19.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 28/11/05 30/08/05 30/05/05 25/02/05 30/11/04 -
Price 0.30 0.58 0.62 0.58 0.57 0.80 0.88 -
P/RPS 0.30 0.59 0.64 0.59 0.51 0.72 0.74 -45.25%
P/EPS -12.37 -24.90 -29.79 18.00 15.25 -3.04 -2.14 222.42%
EY -8.09 -4.02 -3.36 5.56 6.56 -32.90 -46.70 -68.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 3.22 5.17 3.41 3.35 4.71 5.50 -51.14%

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