[DATAPRP] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 1015.11%
YoY- 127.32%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 17,499 26,743 12,136 11,386 22,580 25,973 31,948 -9.54%
PBT 78 457 -1,718 665 -5,082 -2,196 1,654 -39.87%
Tax -2 -63 -1,041 885 -592 -374 -920 -63.99%
NP 76 394 -2,759 1,550 -5,674 -2,570 734 -31.46%
-
NP to SH 310 563 -2,192 1,550 -5,674 -2,570 734 -13.37%
-
Tax Rate 2.56% 13.79% - -133.08% - - 55.62% -
Total Cost 17,423 26,349 14,895 9,836 28,254 28,543 31,214 -9.25%
-
Net Worth 25,095 12,933 8,568 10,247 25,968 559 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 25,095 12,933 8,568 10,247 25,968 559 0 -
NOSH 147,619 76,081 71,400 64,049 63,337 55,991 32,052 28.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.43% 1.47% -22.73% 13.61% -25.13% -9.89% 2.30% -
ROE 1.24% 4.35% -25.58% 15.13% -21.85% -459.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.85 35.15 17.00 17.78 35.65 46.39 99.67 -29.86%
EPS 0.21 0.74 -3.07 2.42 -8.96 -4.59 2.29 -32.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.12 0.16 0.41 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,049
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.34 3.58 1.62 1.52 3.02 3.47 4.27 -9.53%
EPS 0.04 0.08 -0.29 0.21 -0.76 -0.34 0.10 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0173 0.0115 0.0137 0.0347 0.0007 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.28 0.36 0.64 0.70 1.52 2.06 1.94 -
P/RPS 2.36 1.02 3.77 3.94 4.26 4.44 1.95 3.23%
P/EPS 133.33 48.65 -20.85 28.93 -16.97 -44.88 84.72 7.84%
EY 0.75 2.06 -4.80 3.46 -5.89 -2.23 1.18 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.12 5.33 4.38 3.71 206.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 28/11/05 30/11/04 28/11/03 26/11/02 - -
Price 0.46 0.37 0.62 0.88 1.79 1.95 0.00 -
P/RPS 3.88 1.05 3.65 4.95 5.02 4.20 0.00 -
P/EPS 219.05 50.00 -20.20 36.36 -19.98 -42.48 0.00 -
EY 0.46 2.00 -4.95 2.75 -5.00 -2.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.18 5.17 5.50 4.37 195.00 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