[DATAPRP] QoQ TTM 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- 178.43%
YoY- 181.49%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,321 112,153 105,711 88,654 74,047 74,657 75,895 31.50%
PBT 1,539 1,418 1,895 2,128 -47 388 774 58.32%
Tax 985 701 -553 -722 -1,700 -1,878 -2,304 -
NP 2,524 2,119 1,342 1,406 -1,747 -1,490 -1,530 -
-
NP to SH 2,078 1,943 1,599 1,211 -1,544 -1,813 -1,803 -
-
Tax Rate -64.00% -49.44% 29.18% 33.93% - 484.02% 297.67% -
Total Cost 111,797 110,034 104,369 87,248 75,794 76,147 77,425 27.83%
-
Net Worth 14,399 14,428 15,307 12,933 12,946 11,957 13,933 2.22%
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 14,428 15,307 12,933 12,946 11,957 13,933 2.22%
NOSH 75,789 75,937 76,538 76,081 76,153 74,736 77,407 -1.40%
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 2.21% 1.89% 1.27% 1.59% -2.36% -2.00% -2.02% -
ROE 14.43% 13.47% 10.45% 9.36% -11.93% -15.16% -12.94% -
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 150.84 147.69 138.11 116.53 97.23 99.89 98.05 33.36%
EPS 2.74 2.56 2.09 1.59 -2.03 -2.43 -2.33 -
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 15.29 15.00 14.13 11.85 9.90 9.98 10.15 31.50%
EPS 0.28 0.26 0.21 0.16 -0.21 -0.24 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0193 0.0205 0.0173 0.0173 0.016 0.0186 2.50%
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 0.33 0.29 0.30 0.31 0.30 0.51 0.50 -24.25%
P/EPS 18.24 16.81 20.10 22.62 -14.30 -21.02 -21.04 -
EY 5.48 5.95 4.97 4.42 -6.99 -4.76 -4.75 -
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 0.24 0.26 0.34 0.32 0.27 0.30 0.59 -45.19%
P/EPS 13.13 15.24 22.50 23.25 -12.82 -12.37 -24.90 -
EY 7.62 6.56 4.44 4.30 -7.80 -8.09 -4.02 -
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