[DATAPRP] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -66.06%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,136 18,113 23,093 16,177 11,386 20,626 23,324 -35.28%
PBT -1,718 943 820 110 665 453 -19,106 -79.89%
Tax -1,041 -356 -668 416 885 -314 8 -
NP -2,759 587 152 526 1,550 139 -19,098 -72.43%
-
NP to SH -2,192 28 152 526 1,550 139 -19,098 -76.35%
-
Tax Rate - 37.75% 81.46% -378.18% -133.08% 69.32% - -
Total Cost 14,895 17,526 22,941 15,651 9,836 20,487 42,422 -50.19%
-
Net Worth 8,568 11,900 10,766 10,904 10,247 5,054 4,475 54.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,568 11,900 10,766 10,904 10,247 5,054 4,475 54.12%
NOSH 71,400 70,000 63,333 64,146 64,049 63,181 63,937 7.63%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -22.73% 3.24% 0.66% 3.25% 13.61% 0.67% -81.88% -
ROE -25.58% 0.24% 1.41% 4.82% 15.13% 2.75% -426.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.00 25.88 36.46 25.22 17.78 32.65 36.48 -39.86%
EPS -3.07 0.04 0.24 0.82 2.42 0.22 -29.87 -78.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.17 0.17 0.17 0.16 0.08 0.07 43.19%
Adjusted Per Share Value based on latest NOSH - 64,146
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.64 2.45 3.12 2.18 1.54 2.79 3.15 -35.25%
EPS -0.30 0.00 0.02 0.07 0.21 0.02 -2.58 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0161 0.0145 0.0147 0.0138 0.0068 0.006 55.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.58 0.69 0.77 0.70 0.86 1.34 -
P/RPS 3.77 2.24 1.89 3.05 3.94 2.63 3.67 1.80%
P/EPS -20.85 1,450.00 287.50 93.90 28.93 390.91 -4.49 178.07%
EY -4.80 0.07 0.35 1.06 3.46 0.26 -22.29 -64.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 3.41 4.06 4.53 4.38 10.75 19.14 -57.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 25/02/05 30/11/04 20/08/04 31/05/04 -
Price 0.62 0.58 0.57 0.80 0.88 0.69 1.03 -
P/RPS 3.65 2.24 1.56 3.17 4.95 2.11 2.82 18.74%
P/EPS -20.20 1,450.00 237.50 97.56 36.36 313.64 -3.45 224.50%
EY -4.95 0.07 0.42 1.03 2.75 0.32 -29.00 -69.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 3.41 3.35 4.71 5.50 8.63 14.71 -50.16%

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