[DATAPRP] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 101.42%
YoY- 102.49%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 78,684 70,012 72,452 82,504 74,748 57,316 111,372 -5.62%
PBT 2,516 2,032 3,772 1,812 -22,204 -12,332 5,416 -11.99%
Tax 424 -712 -1,424 -1,256 -168 12,332 -560 -
NP 2,940 1,320 2,348 556 -22,372 0 4,856 -8.01%
-
NP to SH 1,728 1,188 112 556 -22,372 -12,268 4,856 -15.81%
-
Tax Rate -16.85% 35.04% 37.75% 69.32% - - 10.34% -
Total Cost 75,744 68,692 70,104 81,948 97,120 57,316 106,516 -5.52%
-
Net Worth 14,399 12,946 11,900 5,054 26,457 3,637 -55,735 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 14,399 12,946 11,900 5,054 26,457 3,637 -55,735 -
NOSH 75,789 76,153 70,000 63,181 61,529 55,967 32,031 15.42%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.74% 1.89% 3.24% 0.67% -29.93% 0.00% 4.36% -
ROE 12.00% 9.18% 0.94% 11.00% -84.56% -337.23% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.82 91.93 103.50 130.58 121.48 102.41 347.69 -18.23%
EPS 2.28 1.56 0.16 0.88 -36.36 -21.92 15.16 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.08 0.43 0.065 -1.74 -
Adjusted Per Share Value based on latest NOSH - 63,181
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.52 9.36 9.69 11.03 9.99 7.66 14.89 -5.62%
EPS 0.23 0.16 0.01 0.07 -2.99 -1.64 0.65 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0173 0.0159 0.0068 0.0354 0.0049 -0.0745 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 0.50 0.29 0.58 0.86 1.47 2.38 2.12 -
P/RPS 0.48 0.32 0.56 0.66 1.21 2.32 0.61 -3.91%
P/EPS 21.93 18.59 362.50 97.73 -4.04 -10.86 13.98 7.78%
EY 4.56 5.38 0.28 1.02 -24.73 -9.21 7.15 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.71 3.41 10.75 3.42 36.62 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 30/08/05 20/08/04 29/08/03 23/08/02 28/08/01 -
Price 0.36 0.26 0.58 0.69 1.70 2.38 2.70 -
P/RPS 0.35 0.28 0.56 0.53 1.40 2.32 0.78 -12.49%
P/EPS 15.79 16.67 362.50 78.41 -4.68 -10.86 17.81 -1.98%
EY 6.33 6.00 0.28 1.28 -21.39 -9.21 5.61 2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.53 3.41 8.63 3.95 36.62 0.00 -

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