[DATAPRP] YoY Cumulative Quarter 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- 189.56%
YoY- 139.74%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 20,781 24,852 37,170 44,246 30,249 32,012 41,267 -10.79%
PBT -4,105 -965 707 965 -775 1,118 -10,633 -14.65%
Tax -3 -31 104 -241 -1,397 571 -634 -58.99%
NP -4,108 -996 811 724 -2,172 1,689 -11,267 -15.46%
-
NP to SH -3,875 -486 742 860 -2,164 1,689 -11,267 -16.28%
-
Tax Rate - - -14.71% 24.97% - -51.07% - -
Total Cost 24,889 25,848 36,359 43,522 32,421 30,323 52,534 -11.69%
-
Net Worth 53,819 55,542 19,406 12,938 8,140 10,236 25,609 13.16%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 53,819 55,542 19,406 12,938 8,140 10,236 25,609 13.16%
NOSH 358,796 347,142 114,153 76,106 67,836 63,977 62,461 33.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -19.77% -4.01% 2.18% 1.64% -7.18% 5.28% -27.30% -
ROE -7.20% -0.88% 3.82% 6.65% -26.58% 16.50% -44.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.79 7.16 32.56 58.14 44.59 50.04 66.07 -33.32%
EPS -1.08 -0.14 0.65 1.13 -3.19 2.64 -18.04 -37.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.17 0.17 0.12 0.16 0.41 -15.41%
Adjusted Per Share Value based on latest NOSH - 76,081
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.78 3.32 4.97 5.92 4.04 4.28 5.52 -10.79%
EPS -0.52 -0.06 0.10 0.11 -0.29 0.23 -1.51 -16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0743 0.0259 0.0173 0.0109 0.0137 0.0342 13.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.34 0.25 0.28 0.36 0.64 0.70 1.52 -
P/RPS 5.87 3.49 0.86 0.62 1.44 1.40 2.30 16.88%
P/EPS -31.48 -178.57 43.08 31.86 -20.06 26.52 -8.43 24.53%
EY -3.18 -0.56 2.32 3.14 -4.98 3.77 -11.87 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.56 1.65 2.12 5.33 4.38 3.71 -7.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 29/11/06 28/11/05 30/11/04 28/11/03 -
Price 0.34 0.20 0.46 0.37 0.62 0.88 1.79 -
P/RPS 5.87 2.79 1.41 0.64 1.39 1.76 2.71 13.73%
P/EPS -31.48 -142.86 70.77 32.74 -19.44 33.33 -9.92 21.20%
EY -3.18 -0.70 1.41 3.05 -5.15 3.00 -10.08 -17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.25 2.71 2.18 5.17 5.50 4.37 -10.33%

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