[DATAPRP] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 39.77%
YoY- -188.26%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 58,150 69,630 111,806 70,402 64,252 82,970 87,364 -6.55%
PBT -569 -5,640 1,948 -61 1,637 -25,424 -18,920 -44.20%
Tax -1,005 73 -414 -2,181 1,316 -1,481 1,920 -
NP -1,574 -5,566 1,533 -2,242 2,953 -26,905 -17,000 -32.71%
-
NP to SH -1,012 -5,120 1,942 -2,606 2,953 -26,905 -17,000 -37.48%
-
Tax Rate - - 21.25% - -80.39% - - -
Total Cost 59,725 75,197 110,273 72,645 61,298 109,875 104,364 -8.87%
-
Net Worth 57,828 31,030 15,256 12,703 10,882 21,400 -2,164 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 57,828 31,030 15,256 12,703 10,882 21,400 -2,164 -
NOSH 361,428 193,939 76,282 70,577 64,017 62,941 43,293 42.38%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.71% -7.99% 1.37% -3.19% 4.60% -32.43% -19.46% -
ROE -1.75% -16.50% 12.73% -20.52% 27.14% -125.73% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.09 35.90 146.57 99.75 100.37 131.82 201.79 -34.36%
EPS -0.28 -2.64 2.55 -3.69 4.61 -42.75 -39.27 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.20 0.18 0.17 0.34 -0.05 -
Adjusted Per Share Value based on latest NOSH - 77,407
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.78 9.31 14.95 9.41 8.59 11.09 11.68 -6.54%
EPS -0.14 -0.68 0.26 -0.35 0.39 -3.60 -2.27 -37.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0415 0.0204 0.017 0.0146 0.0286 -0.0029 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.19 0.54 0.42 0.49 0.77 1.72 1.33 -
P/RPS 1.18 1.50 0.29 0.49 0.77 1.30 0.66 10.15%
P/EPS -67.86 -20.45 16.49 -13.27 16.69 -4.02 -3.39 64.70%
EY -1.47 -4.89 6.06 -7.54 5.99 -24.85 -29.52 -39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 3.38 2.10 2.72 4.53 5.06 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 23/02/07 28/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.20 0.35 0.47 0.58 0.80 1.65 1.34 -
P/RPS 1.24 0.97 0.32 0.58 0.80 1.25 0.66 11.07%
P/EPS -71.43 -13.26 18.46 -15.70 17.34 -3.86 -3.41 65.95%
EY -1.40 -7.54 5.42 -6.37 5.77 -25.91 -29.30 -39.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.19 2.35 3.22 4.71 4.85 0.00 -

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