[DATAPRP] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -12.18%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 69,997 74,269 80,520 105,077 114,321 112,153 105,711 -24.04%
PBT -3,828 -3,202 -4,273 1,160 1,539 1,418 1,895 -
Tax -226 -94 1,067 1,046 985 701 -553 -44.95%
NP -4,054 -3,296 -3,206 2,206 2,524 2,119 1,342 -
-
NP to SH -2,940 -2,737 -3,354 1,825 2,078 1,943 1,599 -
-
Tax Rate - - - -90.17% -64.00% -49.44% 29.18% -
Total Cost 74,051 77,565 83,726 102,871 111,797 110,034 104,369 -20.46%
-
Net Worth 64,883 60,487 56,831 25,095 14,399 14,428 15,307 162.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,883 60,487 56,831 25,095 14,399 14,428 15,307 162.14%
NOSH 381,666 355,806 355,193 147,619 75,789 75,937 76,538 192.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -5.79% -4.44% -3.98% 2.10% 2.21% 1.89% 1.27% -
ROE -4.53% -4.52% -5.90% 7.27% 14.43% 13.47% 10.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.34 20.87 22.67 71.18 150.84 147.69 138.11 -74.00%
EPS -0.77 -0.77 -0.94 1.24 2.74 2.56 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.19 0.19 0.20 -10.27%
Adjusted Per Share Value based on latest NOSH - 147,619
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.45 10.03 10.87 14.19 15.44 15.14 14.28 -24.07%
EPS -0.40 -0.37 -0.45 0.25 0.28 0.26 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0817 0.0767 0.0339 0.0194 0.0195 0.0207 161.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.42 0.54 0.28 0.50 0.43 0.42 -
P/RPS 1.42 2.01 2.38 0.39 0.33 0.29 0.30 182.17%
P/EPS -33.75 -54.60 -57.19 22.65 18.24 16.81 20.10 -
EY -2.96 -1.83 -1.75 4.42 5.48 5.95 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.47 3.38 1.65 2.63 2.26 2.10 -19.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 30/11/07 30/08/07 31/05/07 23/02/07 -
Price 0.25 0.37 0.35 0.46 0.36 0.39 0.47 -
P/RPS 1.36 1.77 1.54 0.65 0.24 0.26 0.34 152.19%
P/EPS -32.45 -48.10 -37.07 37.21 13.13 15.24 22.50 -
EY -3.08 -2.08 -2.70 2.69 7.62 6.56 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.18 2.19 2.71 1.89 2.05 2.35 -26.87%

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