[DATAPRP] YoY TTM 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- 32.04%
YoY- 188.69%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 42,677 65,659 80,520 105,711 75,895 71,513 93,794 -12.28%
PBT -10,881 601 -4,273 1,895 774 -17,878 -40,545 -19.67%
Tax 412 -903 1,067 -553 -2,304 995 -807 -
NP -10,469 -302 -3,206 1,342 -1,530 -16,883 -41,352 -20.44%
-
NP to SH -10,651 344 -3,354 1,599 -1,803 -16,883 -41,352 -20.21%
-
Tax Rate - 150.25% - 29.18% 297.67% - - -
Total Cost 53,146 65,961 83,726 104,369 77,425 88,396 135,146 -14.39%
-
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 -24.53% -0.46% -3.98% 1.27% -2.02% -23.61% -44.09% -
ROE -19.77% 0.63% -5.90% 10.45% -12.94% -154.82% -190.26% -
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 11.09 19.24 22.67 138.11 98.05 111.48 146.73 -34.95%
EPS -2.77 0.10 -0.94 2.09 -2.33 -26.32 -64.69 -40.82%
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 5.76 8.87 10.87 14.28 10.25 9.66 12.67 -12.30%
EPS -1.44 0.05 -0.45 0.22 -0.24 -2.28 -5.58 -20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0737 0.0767 0.0207 0.0188 0.0147 0.0293 16.33%
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 2.89 0.99 2.38 0.30 0.50 0.69 1.17 16.24%
P/EPS -11.56 188.48 -57.19 20.10 -21.04 -2.93 -2.66 27.71%
EY -8.65 0.53 -1.75 4.97 -4.75 -34.18 -37.61 -21.70%
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 3.16 1.04 1.54 0.34 0.59 0.72 1.12 18.85%
P/EPS -12.64 198.40 -37.07 22.50 -24.90 -3.04 -2.55 30.54%
EY -7.91 0.50 -2.70 4.44 -4.02 -32.90 -39.21 -23.39%
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