[DATAPRP] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 116.38%
YoY- 960.71%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 10,382 15,399 19,671 17,503 18,113 20,626 18,687 -9.32%
PBT -2,091 3 629 508 943 453 -5,551 -15.00%
Tax -1 -26 106 -178 -356 -314 -42 -46.33%
NP -2,092 -23 735 330 587 139 -5,593 -15.10%
-
NP to SH -1,968 229 432 297 28 139 -5,593 -15.96%
-
Tax Rate - 866.67% -16.85% 35.04% 37.75% 69.32% - -
Total Cost 12,474 15,422 18,936 17,173 17,526 20,487 24,280 -10.49%
-
Net Worth 53,672 64,883 14,399 12,946 11,900 5,054 26,457 12.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 53,672 64,883 14,399 12,946 11,900 5,054 26,457 12.50%
NOSH 357,818 381,666 75,789 76,153 70,000 63,181 61,529 34.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -20.15% -0.15% 3.74% 1.89% 3.24% 0.67% -29.93% -
ROE -3.67% 0.35% 3.00% 2.29% 0.24% 2.75% -21.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.90 4.03 25.95 22.98 25.88 32.65 30.37 -32.36%
EPS -0.55 0.06 0.57 0.39 0.04 0.22 -9.09 -37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.19 0.17 0.17 0.08 0.43 -16.08%
Adjusted Per Share Value based on latest NOSH - 76,153
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.39 2.06 2.63 2.34 2.42 2.76 2.50 -9.31%
EPS -0.26 0.03 0.06 0.04 0.00 0.02 -0.75 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0868 0.0193 0.0173 0.0159 0.0068 0.0354 12.49%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.38 0.26 0.50 0.29 0.58 0.86 1.47 -
P/RPS 13.10 6.44 1.93 1.26 2.24 2.63 4.84 18.03%
P/EPS -69.09 433.33 87.72 74.36 1,450.00 390.91 -16.17 27.35%
EY -1.45 0.23 1.14 1.34 0.07 0.26 -6.18 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.53 2.63 1.71 3.41 10.75 3.42 -4.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 28/08/08 30/08/07 29/08/06 30/08/05 20/08/04 29/08/03 -
Price 0.36 0.25 0.36 0.26 0.58 0.69 1.70 -
P/RPS 12.41 6.20 1.39 1.13 2.24 2.11 5.60 14.16%
P/EPS -65.45 416.67 63.16 66.67 1,450.00 313.64 -18.70 23.19%
EY -1.53 0.24 1.58 1.50 0.07 0.32 -5.35 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.47 1.89 1.53 3.41 8.63 3.95 -7.96%

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