[DATAPRP] YoY TTM 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- 178.43%
YoY- 181.49%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 50,093 61,951 105,077 88,654 69,519 76,297 98,056 -10.58%
PBT -8,596 -4,874 1,160 2,128 155 -26,423 -41,020 -22.91%
Tax -329 -229 1,046 -722 -1,649 103 1,469 -
NP -8,925 -5,103 2,206 1,406 -1,494 -26,320 -39,551 -21.95%
-
NP to SH -9,000 -3,965 1,825 1,211 -1,486 -26,320 -39,551 -21.84%
-
Tax Rate - - -90.17% 33.93% 1,063.87% - - -
Total Cost 59,018 67,054 102,871 87,248 71,013 102,617 137,607 -13.14%
-
Net Worth 53,971 57,199 25,095 12,933 8,568 10,247 25,968 12.95%
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 53,971 57,199 25,095 12,933 8,568 10,247 25,968 12.95%
NOSH 359,811 357,499 147,619 76,081 71,400 64,049 63,337 33.54%
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 -17.82% -8.24% 2.10% 1.59% -2.15% -34.50% -40.34% -
ROE -16.68% -6.93% 7.27% 9.36% -17.34% -256.83% -152.31% -
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 13.92 17.33 71.18 116.53 97.36 119.12 154.82 -33.04%
EPS -2.50 -1.11 1.24 1.59 -2.08 -41.09 -62.45 -41.48%
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 6.70 8.28 14.05 11.85 9.30 10.20 13.11 -10.57%
EPS -1.20 -0.53 0.24 0.16 -0.20 -3.52 -5.29 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0765 0.0336 0.0173 0.0115 0.0137 0.0347 12.97%
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 2.44 1.44 0.39 0.31 0.66 0.59 0.98 16.40%
P/EPS -13.59 -22.54 22.65 22.62 -30.75 -1.70 -2.43 33.19%
EY -7.36 -4.44 4.42 4.42 -3.25 -58.70 -41.08 -24.89%
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 2.44 1.15 0.65 0.32 0.64 0.74 1.16 13.18%
P/EPS -13.59 -18.03 37.21 23.25 -29.79 -2.14 -2.87 29.55%
EY -7.36 -5.55 2.69 4.30 -3.36 -46.70 -34.89 -22.82%
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