[DATAPRP] QoQ Cumulative 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- 100.35%
YoY- 102.49%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,282 48,189 32,012 20,626 85,552 62,228 41,267 43.91%
PBT 2,048 1,228 1,118 453 -38,174 -19,068 -10,633 -
Tax 319 987 571 -314 -1,103 -1,111 -634 -
NP 2,367 2,215 1,689 139 -39,277 -20,179 -11,267 -
-
NP to SH 2,367 2,215 1,689 139 -39,277 -20,179 -11,267 -
-
Tax Rate -15.58% -80.37% -51.07% 69.32% - - - -
Total Cost 68,915 45,974 30,323 20,487 124,829 82,407 52,534 19.81%
-
Net Worth 10,875 10,882 10,236 5,054 4,423 21,400 25,609 -43.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 10,875 10,882 10,236 5,054 4,423 21,400 25,609 -43.47%
NOSH 63,972 64,017 63,977 63,181 63,197 62,941 62,461 1.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.32% 4.60% 5.28% 0.67% -45.91% -32.43% -27.30% -
ROE 21.76% 20.35% 16.50% 2.75% -887.86% -94.29% -44.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 111.43 75.27 50.04 32.65 135.37 98.87 66.07 41.64%
EPS 3.70 3.46 2.64 0.22 -62.15 -32.06 -18.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.08 0.07 0.34 0.41 -44.36%
Adjusted Per Share Value based on latest NOSH - 63,181
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.43 6.38 4.24 2.73 11.32 8.23 5.46 43.90%
EPS 0.31 0.29 0.22 0.02 -5.20 -2.67 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0144 0.0135 0.0067 0.0059 0.0283 0.0339 -43.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.69 0.77 0.70 0.86 1.34 1.72 1.52 -
P/RPS 0.62 1.02 1.40 2.63 0.99 1.74 2.30 -58.23%
P/EPS 18.65 22.25 26.52 390.91 -2.16 -5.36 -8.43 -
EY 5.36 4.49 3.77 0.26 -46.38 -18.64 -11.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.53 4.38 10.75 19.14 5.06 3.71 6.18%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 30/11/04 20/08/04 31/05/04 26/02/04 28/11/03 -
Price 0.57 0.80 0.88 0.69 1.03 1.65 1.79 -
P/RPS 0.51 1.06 1.76 2.11 0.76 1.67 2.71 -67.12%
P/EPS 15.41 23.12 33.33 313.64 -1.66 -5.15 -9.92 -
EY 6.49 4.33 3.00 0.32 -60.34 -19.43 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.71 5.50 8.63 14.71 4.85 4.37 -16.22%

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