[DATAPRP] QoQ TTM 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- 32.04%
YoY- 188.69%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 105,077 114,321 112,153 105,711 88,654 74,047 74,657 25.56%
PBT 1,160 1,539 1,418 1,895 2,128 -47 388 107.39%
Tax 1,046 985 701 -553 -722 -1,700 -1,878 -
NP 2,206 2,524 2,119 1,342 1,406 -1,747 -1,490 -
-
NP to SH 1,825 2,078 1,943 1,599 1,211 -1,544 -1,813 -
-
Tax Rate -90.17% -64.00% -49.44% 29.18% 33.93% - 484.02% -
Total Cost 102,871 111,797 110,034 104,369 87,248 75,794 76,147 22.18%
-
Net Worth 25,095 14,399 14,428 15,307 12,933 12,946 11,957 63.85%
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 25,095 14,399 14,428 15,307 12,933 12,946 11,957 63.85%
NOSH 147,619 75,789 75,937 76,538 76,081 76,153 74,736 57.36%
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 2.10% 2.21% 1.89% 1.27% 1.59% -2.36% -2.00% -
ROE 7.27% 14.43% 13.47% 10.45% 9.36% -11.93% -15.16% -
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 71.18 150.84 147.69 138.11 116.53 97.23 99.89 -20.20%
EPS 1.24 2.74 2.56 2.09 1.59 -2.03 -2.43 -
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 13.90 15.13 14.84 13.99 11.73 9.80 9.88 25.53%
EPS 0.24 0.27 0.26 0.21 0.16 -0.20 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0191 0.0191 0.0203 0.0171 0.0171 0.0158 63.98%
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 0.39 0.33 0.29 0.30 0.31 0.30 0.51 -16.36%
P/EPS 22.65 18.24 16.81 20.10 22.62 -14.30 -21.02 -
EY 4.42 5.48 5.95 4.97 4.42 -6.99 -4.76 -
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 0.65 0.24 0.26 0.34 0.32 0.27 0.30 67.36%
P/EPS 37.21 13.13 15.24 22.50 23.25 -12.82 -12.37 -
EY 2.69 7.62 6.56 4.44 4.30 -7.80 -8.09 -
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