[DATAPRP] QoQ TTM 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- -21.33%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,654 74,047 74,657 75,895 69,519 68,769 71,282 15.63%
PBT 2,128 -47 388 774 155 2,538 2,048 2.58%
Tax -722 -1,700 -1,878 -2,304 -1,649 277 319 -
NP 1,406 -1,747 -1,490 -1,530 -1,494 2,815 2,367 -29.31%
-
NP to SH 1,211 -1,544 -1,813 -1,803 -1,486 2,256 2,367 -36.00%
-
Tax Rate 33.93% - 484.02% 297.67% 1,063.87% -10.91% -15.58% -
Total Cost 87,248 75,794 76,147 77,425 71,013 65,954 68,915 17.01%
-
Net Worth 12,933 12,946 11,957 13,933 8,568 11,900 10,766 12.99%
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 12,933 12,946 11,957 13,933 8,568 11,900 10,766 12.99%
NOSH 76,081 76,153 74,736 77,407 71,400 70,000 63,333 12.99%
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 1.59% -2.36% -2.00% -2.02% -2.15% 4.09% 3.32% -
ROE 9.36% -11.93% -15.16% -12.94% -17.34% 18.96% 21.98% -
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 116.53 97.23 99.89 98.05 97.36 98.24 112.55 2.34%
EPS 1.59 -2.03 -2.43 -2.33 -2.08 3.22 3.74 -43.43%
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 11.85 9.90 9.98 10.15 9.30 9.20 9.53 15.61%
EPS 0.16 -0.21 -0.24 -0.24 -0.20 0.30 0.32 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0173 0.016 0.0186 0.0115 0.0159 0.0144 12.99%
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 0.30 0.51 0.50 0.66 0.59 0.61 -36.29%
P/EPS 22.62 -14.30 -21.02 -21.04 -30.75 18.00 18.46 14.49%
EY 4.42 -6.99 -4.76 -4.75 -3.25 5.56 5.42 -12.70%
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 0.27 0.30 0.59 0.64 0.59 0.51 -26.68%
P/EPS 23.25 -12.82 -12.37 -24.90 -29.79 18.00 15.25 32.43%
EY 4.30 -7.80 -8.09 -4.02 -3.36 5.56 6.56 -24.52%
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