[DATAPRP] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 39.77%
YoY- -188.26%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,492 70,012 74,657 70,402 60,498 72,452 71,282 15.49%
PBT 1,930 2,032 388 -61 -1,550 3,772 2,048 -3.87%
Tax -482 -712 -1,878 -2,181 -2,794 -1,424 319 -
NP 1,448 1,320 -1,490 -2,242 -4,344 2,348 2,367 -27.91%
-
NP to SH 1,720 1,188 -1,813 -2,606 -4,328 112 2,367 -19.15%
-
Tax Rate 24.97% 35.04% 484.02% - - 37.75% -15.58% -
Total Cost 87,044 68,692 76,147 72,645 64,842 70,104 68,915 16.83%
-
Net Worth 12,938 12,946 11,511 12,703 8,140 11,900 10,875 12.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 12,938 12,946 11,511 12,703 8,140 11,900 10,875 12.26%
NOSH 76,106 76,153 71,944 70,577 67,836 70,000 63,972 12.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.64% 1.89% -2.00% -3.19% -7.18% 3.24% 3.32% -
ROE 13.29% 9.18% -15.75% -20.52% -53.17% 0.94% 21.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.27 91.93 103.77 99.75 89.18 103.50 111.43 2.87%
EPS 2.26 1.56 -2.52 -3.69 -6.38 0.16 3.70 -27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.18 0.12 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 77,407
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.71 9.26 9.88 9.32 8.01 9.59 9.43 15.51%
EPS 0.23 0.16 -0.24 -0.34 -0.57 0.01 0.31 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0171 0.0152 0.0168 0.0108 0.0157 0.0144 12.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.36 0.29 0.51 0.49 0.64 0.58 0.69 -
P/RPS 0.31 0.32 0.49 0.49 0.72 0.56 0.62 -36.97%
P/EPS 15.93 18.59 -20.24 -13.27 -10.03 362.50 18.65 -9.96%
EY 6.28 5.38 -4.94 -7.54 -9.97 0.28 5.36 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.71 3.19 2.72 5.33 3.41 4.06 -35.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 0.37 0.26 0.30 0.58 0.62 0.58 0.57 -
P/RPS 0.32 0.28 0.29 0.58 0.70 0.56 0.51 -26.68%
P/EPS 16.37 16.67 -11.90 -15.70 -9.72 362.50 15.41 4.10%
EY 6.11 6.00 -8.40 -6.37 -10.29 0.28 6.49 -3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.53 1.88 3.22 5.17 3.41 3.35 -24.88%

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