[DATAPRP] QoQ Cumulative Quarter 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- 69.42%
YoY- 174.53%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 37,170 19,671 112,152 83,855 44,246 17,503 74,657 -37.15%
PBT 707 629 1,417 1,461 965 508 388 49.13%
Tax 104 106 700 -311 -241 -178 -1,878 -
NP 811 735 2,117 1,150 724 330 -1,490 -
-
NP to SH 742 432 1,941 1,457 860 297 -1,813 -
-
Tax Rate -14.71% -16.85% -49.40% 21.29% 24.97% 35.04% 484.02% -
Total Cost 36,359 18,936 110,035 82,705 43,522 17,173 76,147 -38.88%
-
Net Worth 19,406 14,399 14,462 15,256 12,938 12,946 11,511 41.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,406 14,399 14,462 15,256 12,938 12,946 11,511 41.60%
NOSH 114,153 75,789 76,117 76,282 76,106 76,153 71,944 36.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.18% 3.74% 1.89% 1.37% 1.64% 1.89% -2.00% -
ROE 3.82% 3.00% 13.42% 9.55% 6.65% 2.29% -15.75% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.56 25.95 147.34 109.93 58.14 22.98 103.77 -53.79%
EPS 0.65 0.57 2.55 1.91 1.13 0.39 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.20 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 76,538
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.92 2.60 14.84 11.10 5.85 2.32 9.88 -37.14%
EPS 0.10 0.06 0.26 0.19 0.11 0.04 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0191 0.0191 0.0202 0.0171 0.0171 0.0152 41.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.50 0.43 0.42 0.36 0.29 0.51 -
P/RPS 0.86 1.93 0.29 0.38 0.62 1.26 0.49 45.45%
P/EPS 43.08 87.72 16.86 21.99 31.86 74.36 -20.24 -
EY 2.32 1.14 5.93 4.55 3.14 1.34 -4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.63 2.26 2.10 2.12 1.71 3.19 -35.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 23/02/07 29/11/06 29/08/06 31/05/06 -
Price 0.46 0.36 0.39 0.47 0.37 0.26 0.30 -
P/RPS 1.41 1.39 0.26 0.43 0.64 1.13 0.29 186.72%
P/EPS 70.77 63.16 15.29 24.61 32.74 66.67 -11.90 -
EY 1.41 1.58 6.54 4.06 3.05 1.50 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.89 2.05 2.35 2.18 1.53 1.88 27.57%

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