[DATAPRP] YoY 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- 100.73%
YoY- 102.49%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
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 19,671 17,503 18,113 20,626 18,687 14,329 27,843 -5.62%
PBT 629 508 943 453 -5,551 -3,083 1,354 -11.99%
Tax 106 -178 -356 -314 -42 3,083 -140 -
NP 735 330 587 139 -5,593 0 1,214 -8.01%
-
NP to SH 432 297 28 139 -5,593 -3,067 1,214 -15.81%
-
Tax Rate -16.85% 35.04% 37.75% 69.32% - - 10.34% -
Total Cost 18,936 17,173 17,526 20,487 24,280 14,329 26,629 -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 3.00% 2.29% 0.24% 2.75% -21.14% -84.31% 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 25.95 22.98 25.88 32.65 30.37 25.60 86.92 -18.23%
EPS 0.57 0.39 0.04 0.22 -9.09 -5.48 3.79 -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 2.63 2.34 2.42 2.76 2.50 1.92 3.72 -5.61%
EPS 0.06 0.04 0.00 0.02 -0.75 -0.41 0.16 -15.07%
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 1.93 1.26 2.24 2.63 4.84 9.30 2.44 -3.83%
P/EPS 87.72 74.36 1,450.00 390.91 -16.17 -43.43 55.94 7.78%
EY 1.14 1.34 0.07 0.26 -6.18 -2.30 1.79 -7.24%
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 1.39 1.13 2.24 2.11 5.60 9.30 3.11 -12.55%
P/EPS 63.16 66.67 1,450.00 313.64 -18.70 -43.43 71.24 -1.98%
EY 1.58 1.50 0.07 0.32 -5.35 -2.30 1.40 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