[DATAPRP] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -445.01%
YoY- -363.56%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 69,549 42,834 58,150 69,630 111,806 70,402 64,252 1.32%
PBT 509 -7,802 -569 -5,640 1,948 -61 1,637 -17.68%
Tax -206 20 -1,005 73 -414 -2,181 1,316 -
NP 302 -7,782 -1,574 -5,566 1,533 -2,242 2,953 -31.60%
-
NP to SH 200 -7,732 -1,012 -5,120 1,942 -2,606 2,953 -36.14%
-
Tax Rate 40.47% - - - 21.25% - -80.39% -
Total Cost 69,246 50,617 59,725 75,197 110,273 72,645 61,298 2.05%
-
Net Worth 52,500 51,383 57,828 31,030 15,256 12,703 10,882 29.97%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 52,500 51,383 57,828 31,030 15,256 12,703 10,882 29.97%
NOSH 375,000 367,025 361,428 193,939 76,282 70,577 64,017 34.24%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.44% -18.17% -2.71% -7.99% 1.37% -3.19% 4.60% -
ROE 0.38% -15.05% -1.75% -16.50% 12.73% -20.52% 27.14% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.55 11.67 16.09 35.90 146.57 99.75 100.37 -24.51%
EPS 0.05 -2.11 -0.28 -2.64 2.55 -3.69 4.61 -52.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.16 0.16 0.20 0.18 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 355,193
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.20 5.67 7.69 9.21 14.79 9.32 8.50 1.32%
EPS 0.03 -1.02 -0.13 -0.68 0.26 -0.34 0.39 -34.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.068 0.0765 0.0411 0.0202 0.0168 0.0144 29.98%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.31 0.32 0.19 0.54 0.42 0.49 0.77 -
P/RPS 1.67 2.74 1.18 1.50 0.29 0.49 0.77 13.76%
P/EPS 581.25 -15.19 -67.86 -20.45 16.49 -13.27 16.69 80.66%
EY 0.17 -6.58 -1.47 -4.89 6.06 -7.54 5.99 -44.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.29 1.19 3.38 2.10 2.72 4.53 -11.26%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 23/02/07 28/02/06 25/02/05 -
Price 0.29 0.35 0.20 0.35 0.47 0.58 0.80 -
P/RPS 1.56 3.00 1.24 0.97 0.32 0.58 0.80 11.76%
P/EPS 543.75 -16.61 -71.43 -13.26 18.46 -15.70 17.34 77.53%
EY 0.18 -6.02 -1.40 -7.54 5.42 -6.37 5.77 -43.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.50 1.25 2.19 2.35 3.22 4.71 -12.79%

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