[DATAPRP] YoY TTM 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- 35.85%
YoY- 59.17%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 80,520 105,711 75,895 71,513 93,794 103,684 127,202 -7.33%
PBT -4,273 1,895 774 -17,878 -40,545 -4,002 6,816 -
Tax 1,067 -553 -2,304 995 -807 468 -3,393 -
NP -3,206 1,342 -1,530 -16,883 -41,352 -3,534 3,423 -
-
NP to SH -3,354 1,599 -1,803 -16,883 -41,352 -3,534 3,423 -
-
Tax Rate - 29.18% 297.67% - - - 49.78% -
Total Cost 83,726 104,369 77,425 88,396 135,146 107,218 123,779 -6.30%
-
Net Worth 56,831 15,307 13,933 10,904 21,734 -2,837 0 -
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 56,831 15,307 13,933 10,904 21,734 -2,837 0 -
NOSH 355,193 76,538 77,407 64,146 63,923 56,743 31,995 49.33%
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 -3.98% 1.27% -2.02% -23.61% -44.09% -3.41% 2.69% -
ROE -5.90% 10.45% -12.94% -154.82% -190.26% 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 22.67 138.11 98.05 111.48 146.73 182.72 397.56 -37.94%
EPS -0.94 2.09 -2.33 -26.32 -64.69 -6.23 10.70 -
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 0.00 -
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 10.65 13.99 10.04 9.46 12.41 13.72 16.83 -7.33%
EPS -0.44 0.21 -0.24 -2.23 -5.47 -0.47 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0203 0.0184 0.0144 0.0288 -0.0038 0.00 -
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 31/12/01 -
Price 0.54 0.42 0.49 0.77 1.72 1.33 2.22 -
P/RPS 2.38 0.30 0.50 0.69 1.17 0.73 0.56 27.25%
P/EPS -57.19 20.10 -21.04 -2.93 -2.66 -21.36 20.75 -
EY -1.75 4.97 -4.75 -34.18 -37.61 -4.68 4.82 -
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 - -
Price 0.35 0.47 0.58 0.80 1.65 1.34 0.00 -
P/RPS 1.54 0.34 0.59 0.72 1.12 0.73 0.00 -
P/EPS -37.07 22.50 -24.90 -3.04 -2.55 -21.52 0.00 -
EY -2.70 4.44 -4.02 -32.90 -39.21 -4.65 0.00 -
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