[DATAPRP] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 30.45%
YoY- -176.59%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 111,806 88,492 70,012 74,657 70,402 60,498 72,452 33.43%
PBT 1,948 1,930 2,032 388 -61 -1,550 3,772 -35.55%
Tax -414 -482 -712 -1,878 -2,181 -2,794 -1,424 -56.01%
NP 1,533 1,448 1,320 -1,490 -2,242 -4,344 2,348 -24.68%
-
NP to SH 1,942 1,720 1,188 -1,813 -2,606 -4,328 112 566.44%
-
Tax Rate 21.25% 24.97% 35.04% 484.02% - - 37.75% -
Total Cost 110,273 87,044 68,692 76,147 72,645 64,842 70,104 35.14%
-
Net Worth 15,256 12,938 12,946 11,511 12,703 8,140 11,900 17.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,256 12,938 12,946 11,511 12,703 8,140 11,900 17.95%
NOSH 76,282 76,106 76,153 71,944 70,577 67,836 70,000 5.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.37% 1.64% 1.89% -2.00% -3.19% -7.18% 3.24% -
ROE 12.73% 13.29% 9.18% -15.75% -20.52% -53.17% 0.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 146.57 116.27 91.93 103.77 99.75 89.18 103.50 26.02%
EPS 2.55 2.26 1.56 -2.52 -3.69 -6.38 0.16 530.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.16 0.18 0.12 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 74,736
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.79 11.71 9.26 9.88 9.32 8.01 9.59 33.37%
EPS 0.26 0.23 0.16 -0.24 -0.34 -0.57 0.01 772.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0171 0.0171 0.0152 0.0168 0.0108 0.0157 18.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.36 0.29 0.51 0.49 0.64 0.58 -
P/RPS 0.29 0.31 0.32 0.49 0.49 0.72 0.56 -35.43%
P/EPS 16.49 15.93 18.59 -20.24 -13.27 -10.03 362.50 -87.18%
EY 6.06 6.28 5.38 -4.94 -7.54 -9.97 0.28 672.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.12 1.71 3.19 2.72 5.33 3.41 -27.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 31/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.47 0.37 0.26 0.30 0.58 0.62 0.58 -
P/RPS 0.32 0.32 0.28 0.29 0.58 0.70 0.56 -31.06%
P/EPS 18.46 16.37 16.67 -11.90 -15.70 -9.72 362.50 -86.18%
EY 5.42 6.11 6.00 -8.40 -6.37 -10.29 0.28 617.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.18 1.53 1.88 3.22 5.17 3.41 -21.92%

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