[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 116.38%
YoY- 960.71%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 112,152 83,855 44,246 17,503 74,657 52,802 30,249 139.74%
PBT 1,417 1,461 965 508 388 -46 -775 -
Tax 700 -311 -241 -178 -1,878 -1,636 -1,397 -
NP 2,117 1,150 724 330 -1,490 -1,682 -2,172 -
-
NP to SH 1,941 1,457 860 297 -1,813 -1,955 -2,164 -
-
Tax Rate -49.40% 21.29% 24.97% 35.04% 484.02% - - -
Total Cost 110,035 82,705 43,522 17,173 76,147 54,484 32,421 126.00%
-
Net Worth 14,462 15,256 12,938 12,946 11,511 12,703 8,140 46.74%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 14,462 15,256 12,938 12,946 11,511 12,703 8,140 46.74%
NOSH 76,117 76,282 76,106 76,153 71,944 70,577 67,836 7.98%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.89% 1.37% 1.64% 1.89% -2.00% -3.19% -7.18% -
ROE 13.42% 9.55% 6.65% 2.29% -15.75% -15.39% -26.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 147.34 109.93 58.14 22.98 103.77 74.81 44.59 122.00%
EPS 2.55 1.91 1.13 0.39 -2.52 -2.77 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.17 0.17 0.16 0.18 0.12 35.88%
Adjusted Per Share Value based on latest NOSH - 76,153
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.84 11.10 5.85 2.32 9.88 6.99 4.00 139.84%
EPS 0.26 0.19 0.11 0.04 -0.24 -0.26 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0202 0.0171 0.0171 0.0152 0.0168 0.0108 46.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.43 0.42 0.36 0.29 0.51 0.49 0.64 -
P/RPS 0.29 0.38 0.62 1.26 0.49 0.65 1.44 -65.67%
P/EPS 16.86 21.99 31.86 74.36 -20.24 -17.69 -20.06 -
EY 5.93 4.55 3.14 1.34 -4.94 -5.65 -4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.10 2.12 1.71 3.19 2.72 5.33 -43.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 23/02/07 29/11/06 29/08/06 31/05/06 28/02/06 28/11/05 -
Price 0.39 0.47 0.37 0.26 0.30 0.58 0.62 -
P/RPS 0.26 0.43 0.64 1.13 0.29 0.78 1.39 -67.32%
P/EPS 15.29 24.61 32.74 66.67 -11.90 -20.94 -19.44 -
EY 6.54 4.06 3.05 1.50 -8.40 -4.78 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.35 2.18 1.53 1.88 3.22 5.17 -46.05%

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