[DATAPRP] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -3964.29%
YoY- -228.12%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 49,704 74,340 88,492 60,498 64,024 82,534 80,600 -7.73%
PBT -1,930 1,414 1,930 -1,550 2,236 -21,266 -10,560 -24.64%
Tax -62 208 -482 -2,794 1,142 -1,268 -720 -33.52%
NP -1,992 1,622 1,448 -4,344 3,378 -22,534 -11,280 -25.07%
-
NP to SH -972 1,484 1,720 -4,328 3,378 -22,534 -11,280 -33.51%
-
Tax Rate - -14.71% 24.97% - -51.07% - - -
Total Cost 51,696 72,718 87,044 64,842 60,646 105,068 91,880 -9.13%
-
Net Worth 55,542 19,406 12,938 8,140 10,236 25,609 367 130.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 55,542 19,406 12,938 8,140 10,236 25,609 367 130.67%
NOSH 347,142 114,153 76,106 67,836 63,977 62,461 36,766 45.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -4.01% 2.18% 1.64% -7.18% 5.28% -27.30% -14.00% -
ROE -1.75% 7.65% 13.29% -53.17% 33.00% -87.99% -3,068.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.32 65.12 116.27 89.18 100.07 132.14 219.22 -36.51%
EPS -0.28 1.30 2.26 -6.38 5.28 -36.08 -30.68 -54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.12 0.16 0.41 0.01 58.67%
Adjusted Per Share Value based on latest NOSH - 71,400
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.58 9.84 11.71 8.01 8.47 10.92 10.67 -7.73%
EPS -0.13 0.20 0.23 -0.57 0.45 -2.98 -1.49 -33.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0257 0.0171 0.0108 0.0135 0.0339 0.0005 129.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.25 0.28 0.36 0.64 0.70 1.52 2.06 -
P/RPS 1.75 0.43 0.31 0.72 0.70 1.15 0.94 10.90%
P/EPS -89.29 21.54 15.93 -10.03 13.26 -4.21 -6.71 53.87%
EY -1.12 4.64 6.28 -9.97 7.54 -23.73 -14.89 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 2.12 5.33 4.38 3.71 206.00 -55.65%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 29/11/06 28/11/05 30/11/04 28/11/03 26/11/02 -
Price 0.20 0.46 0.37 0.62 0.88 1.79 1.95 -
P/RPS 1.40 0.71 0.32 0.70 0.88 1.35 0.89 7.83%
P/EPS -71.43 35.38 16.37 -9.72 16.67 -4.96 -6.36 49.59%
EY -1.40 2.83 6.11 -10.29 6.00 -20.15 -15.73 -33.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.71 2.18 5.17 5.50 4.37 195.00 -56.86%

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