[DATAPRP] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 6.04%
YoY- 185.65%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,345 18,761 15,053 39,610 22,553 16,177 20,961 -9.71%
PBT -1,747 538 -4,937 496 729 110 -8,435 -23.06%
Tax 18 -723 -49 -70 -239 416 -476 -
NP -1,729 -185 -4,986 426 490 526 -8,911 -23.89%
-
NP to SH -1,924 -273 -4,582 597 209 526 -8,911 -22.52%
-
Tax Rate - 134.39% - 14.11% 32.78% -378.18% - -
Total Cost 13,074 18,946 20,039 39,184 22,063 15,651 29,872 -12.85%
-
Net Worth 53,872 54,599 56,831 15,307 13,933 10,904 21,734 16.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 53,872 54,599 56,831 15,307 13,933 10,904 21,734 16.31%
NOSH 384,800 341,250 355,193 76,538 77,407 64,146 63,923 34.83%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -15.24% -0.99% -33.12% 1.08% 2.17% 3.25% -42.51% -
ROE -3.57% -0.50% -8.06% 3.90% 1.50% 4.82% -41.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.95 5.50 4.24 51.75 29.14 25.22 32.79 -33.03%
EPS -0.50 -0.08 -1.29 0.78 0.27 0.82 -13.94 -42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.16 0.20 0.18 0.17 0.34 -13.73%
Adjusted Per Share Value based on latest NOSH - 76,538
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.50 2.48 1.99 5.24 2.98 2.14 2.77 -9.70%
EPS -0.25 -0.04 -0.61 0.08 0.03 0.07 -1.18 -22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0723 0.0752 0.0203 0.0184 0.0144 0.0288 16.29%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.32 0.19 0.54 0.42 0.49 0.77 1.72 -
P/RPS 10.85 3.46 12.74 0.81 1.68 3.05 5.25 12.84%
P/EPS -64.00 -237.50 -41.86 53.85 181.48 93.90 -12.34 31.53%
EY -1.56 -0.42 -2.39 1.86 0.55 1.06 -8.10 -23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.19 3.38 2.10 2.72 4.53 5.06 -12.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 23/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.35 0.20 0.35 0.47 0.58 0.80 1.65 -
P/RPS 11.87 3.64 8.26 0.91 1.99 3.17 5.03 15.36%
P/EPS -70.00 -250.00 -27.13 60.26 214.81 97.56 -11.84 34.43%
EY -1.43 -0.40 -3.69 1.66 0.47 1.03 -8.45 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.25 2.19 2.35 3.22 4.71 4.85 -10.44%

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