[DATAPRP] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -57.05%
YoY- -25.33%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 39,610 22,553 16,177 20,961 25,223 35,463 35,463 2.23%
PBT 496 729 110 -8,435 -8,910 2,154 2,154 -25.43%
Tax -70 -239 416 -476 1,800 -679 -679 -36.50%
NP 426 490 526 -8,911 -7,110 1,475 1,475 -21.98%
-
NP to SH 597 209 526 -8,911 -7,110 1,475 1,475 -16.53%
-
Tax Rate 14.11% 32.78% -378.18% - - 31.52% 31.52% -
Total Cost 39,184 22,063 15,651 29,872 32,333 33,988 33,988 2.88%
-
Net Worth 15,307 13,933 10,904 21,734 -2,837 -54,392 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 15,307 13,933 10,904 21,734 -2,837 -54,392 0 -
NOSH 76,538 77,407 64,146 63,923 56,743 31,995 31,995 19.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.08% 2.17% 3.25% -42.51% -28.19% 4.16% 4.16% -
ROE 3.90% 1.50% 4.82% -41.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.75 29.14 25.22 32.79 44.45 110.84 110.84 -14.12%
EPS 0.78 0.27 0.82 -13.94 -12.53 4.61 4.61 -29.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.34 -0.05 -1.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,923
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.35 3.05 2.19 2.83 3.41 4.79 4.79 2.23%
EPS 0.08 0.03 0.07 -1.20 -0.96 0.20 0.20 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0188 0.0147 0.0294 -0.0038 -0.0735 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - 31/12/01 -
Price 0.42 0.49 0.77 1.72 1.33 0.00 2.22 -
P/RPS 0.81 1.68 3.05 5.25 2.99 0.00 2.00 -
P/EPS 53.85 181.48 93.90 -12.34 -10.61 0.00 48.16 -
EY 1.86 0.55 1.06 -8.10 -9.42 0.00 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.72 4.53 5.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 23/02/07 28/02/06 25/02/05 26/02/04 27/02/03 26/02/02 - -
Price 0.47 0.58 0.80 1.65 1.34 2.28 0.00 -
P/RPS 0.91 1.99 3.17 5.03 3.01 2.06 0.00 -15.06%
P/EPS 60.26 214.81 97.56 -11.84 -10.69 49.46 0.00 4.02%
EY 1.66 0.47 1.03 -8.45 -9.35 2.02 0.00 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.22 4.71 4.85 0.00 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