[DATAPRP] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.51%
YoY- 207.17%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 80,520 105,077 114,321 112,153 105,711 88,654 74,047 5.72%
PBT -4,273 1,160 1,539 1,418 1,895 2,128 -47 1905.34%
Tax 1,067 1,046 985 701 -553 -722 -1,700 -
NP -3,206 2,206 2,524 2,119 1,342 1,406 -1,747 49.72%
-
NP to SH -3,354 1,825 2,078 1,943 1,599 1,211 -1,544 67.49%
-
Tax Rate - -90.17% -64.00% -49.44% 29.18% 33.93% - -
Total Cost 83,726 102,871 111,797 110,034 104,369 87,248 75,794 6.84%
-
Net Worth 56,831 25,095 14,399 14,428 15,307 12,933 12,946 167.38%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 56,831 25,095 14,399 14,428 15,307 12,933 12,946 167.38%
NOSH 355,193 147,619 75,789 75,937 76,538 76,081 76,153 178.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.98% 2.10% 2.21% 1.89% 1.27% 1.59% -2.36% -
ROE -5.90% 7.27% 14.43% 13.47% 10.45% 9.36% -11.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.67 71.18 150.84 147.69 138.11 116.53 97.23 -62.01%
EPS -0.94 1.24 2.74 2.56 2.09 1.59 -2.03 -40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.19 0.19 0.20 0.17 0.17 -3.95%
Adjusted Per Share Value based on latest NOSH - 75,937
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.77 14.05 15.29 15.00 14.13 11.85 9.90 5.75%
EPS -0.45 0.24 0.28 0.26 0.21 0.16 -0.21 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0336 0.0193 0.0193 0.0205 0.0173 0.0173 167.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.54 0.28 0.50 0.43 0.42 0.36 0.29 -
P/RPS 2.38 0.39 0.33 0.29 0.30 0.31 0.30 296.27%
P/EPS -57.19 22.65 18.24 16.81 20.10 22.62 -14.30 151.31%
EY -1.75 4.42 5.48 5.95 4.97 4.42 -6.99 -60.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 1.65 2.63 2.26 2.10 2.12 1.71 57.30%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 30/08/07 31/05/07 23/02/07 29/11/06 29/08/06 -
Price 0.35 0.46 0.36 0.39 0.47 0.37 0.26 -
P/RPS 1.54 0.65 0.24 0.26 0.34 0.32 0.27 218.21%
P/EPS -37.07 37.21 13.13 15.24 22.50 23.25 -12.82 102.57%
EY -2.70 2.69 7.62 6.56 4.44 4.30 -7.80 -50.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.71 1.89 2.05 2.35 2.18 1.53 26.92%

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