[DATAPRP] QoQ Cumulative Quarter 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- 31.14%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 30,249 18,113 71,282 48,189 32,012 20,626 85,552 -49.96%
PBT -775 943 2,048 1,228 1,118 453 -38,174 -92.54%
Tax -1,397 -356 319 987 571 -314 -1,103 17.04%
NP -2,172 587 2,367 2,215 1,689 139 -39,277 -85.45%
-
NP to SH -2,164 28 2,367 2,215 1,689 139 -39,277 -85.49%
-
Tax Rate - 37.75% -15.58% -80.37% -51.07% 69.32% - -
Total Cost 32,421 17,526 68,915 45,974 30,323 20,487 124,829 -59.25%
-
Net Worth 8,140 11,900 10,875 10,882 10,236 5,054 4,423 50.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,140 11,900 10,875 10,882 10,236 5,054 4,423 50.12%
NOSH 67,836 70,000 63,972 64,017 63,977 63,181 63,197 4.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -7.18% 3.24% 3.32% 4.60% 5.28% 0.67% -45.91% -
ROE -26.58% 0.24% 21.76% 20.35% 16.50% 2.75% -887.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.59 25.88 111.43 75.27 50.04 32.65 135.37 -52.27%
EPS -3.19 0.04 3.70 3.46 2.64 0.22 -62.15 -86.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.17 0.17 0.17 0.16 0.08 0.07 43.19%
Adjusted Per Share Value based on latest NOSH - 64,146
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.00 2.40 9.43 6.38 4.24 2.73 11.32 -49.98%
EPS -0.29 0.00 0.31 0.29 0.22 0.02 -5.20 -85.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0157 0.0144 0.0144 0.0135 0.0067 0.0059 49.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.58 0.69 0.77 0.70 0.86 1.34 -
P/RPS 1.44 2.24 0.62 1.02 1.40 2.63 0.99 28.34%
P/EPS -20.06 1,450.00 18.65 22.25 26.52 390.91 -2.16 341.22%
EY -4.98 0.07 5.36 4.49 3.77 0.26 -46.38 -77.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 3.41 4.06 4.53 4.38 10.75 19.14 -57.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 25/02/05 30/11/04 20/08/04 31/05/04 -
Price 0.62 0.58 0.57 0.80 0.88 0.69 1.03 -
P/RPS 1.39 2.24 0.51 1.06 1.76 2.11 0.76 49.50%
P/EPS -19.44 1,450.00 15.41 23.12 33.33 313.64 -1.66 414.92%
EY -5.15 0.07 6.49 4.33 3.00 0.32 -60.34 -80.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 3.41 3.35 4.71 5.50 8.63 14.71 -50.16%

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