[DATAPRP] YoY Cumulative 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- 31.14%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 52,223 83,855 52,802 48,189 62,228 65,523 95,254 -9.52%
PBT -4,230 1,461 -46 1,228 -19,068 -14,190 5,159 -
Tax 55 -311 -1,636 987 -1,111 1,440 -1,739 -
NP -4,175 1,150 -1,682 2,215 -20,179 -12,750 3,420 -
-
NP to SH -3,840 1,457 -1,955 2,215 -20,179 -12,750 3,420 -
-
Tax Rate - 21.29% - -80.37% - - 33.71% -
Total Cost 56,398 82,705 54,484 45,974 82,407 78,273 91,834 -7.80%
-
Net Worth 31,030 15,256 12,703 10,882 21,400 -2,164 -54,387 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 31,030 15,256 12,703 10,882 21,400 -2,164 -54,387 -
NOSH 193,939 76,282 70,577 64,017 62,941 43,293 31,992 35.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -7.99% 1.37% -3.19% 4.60% -32.43% -19.46% 3.59% -
ROE -12.38% 9.55% -15.39% 20.35% -94.29% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.93 109.93 74.81 75.27 98.87 151.35 297.74 -32.98%
EPS -1.98 1.91 -2.77 3.46 -32.06 -29.45 10.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.20 0.18 0.17 0.34 -0.05 -1.70 -
Adjusted Per Share Value based on latest NOSH - 64,146
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.91 11.10 6.99 6.38 8.23 8.67 12.60 -9.52%
EPS -0.51 0.19 -0.26 0.29 -2.67 -1.69 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0202 0.0168 0.0144 0.0283 -0.0029 -0.072 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.54 0.42 0.49 0.77 1.72 1.33 0.00 -
P/RPS 2.01 0.38 0.65 1.02 1.74 0.88 0.00 -
P/EPS -27.27 21.99 -17.69 22.25 -5.36 -4.52 0.00 -
EY -3.67 4.55 -5.65 4.49 -18.64 -22.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.10 2.72 4.53 5.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 23/02/07 28/02/06 25/02/05 26/02/04 27/02/03 26/02/02 -
Price 0.35 0.47 0.58 0.80 1.65 1.34 2.28 -
P/RPS 1.30 0.43 0.78 1.06 1.67 0.89 0.77 9.11%
P/EPS -17.68 24.61 -20.94 23.12 -5.15 -4.55 21.33 -
EY -5.66 4.06 -4.78 4.33 -19.43 -21.98 4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.35 3.22 4.71 4.85 0.00 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