[DATAPRP] QoQ TTM 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- 21.54%
YoY- 33.45%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 68,769 71,282 71,513 76,297 87,491 85,552 93,794 -18.70%
PBT 2,538 2,048 -17,878 -26,423 -32,170 -38,174 -40,545 -
Tax 277 319 995 103 -1,374 -1,102 -807 -
NP 2,815 2,367 -16,883 -26,320 -33,544 -39,276 -41,352 -
-
NP to SH 2,256 2,367 -16,883 -26,320 -33,544 -39,276 -41,352 -
-
Tax Rate -10.91% -15.58% - - - - - -
Total Cost 65,954 68,915 88,396 102,617 121,035 124,828 135,146 -38.04%
-
Net Worth 11,900 10,766 10,904 10,247 5,054 4,475 21,734 -33.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 11,900 10,766 10,904 10,247 5,054 4,475 21,734 -33.09%
NOSH 70,000 63,333 64,146 64,049 63,181 63,937 63,923 6.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.09% 3.32% -23.61% -34.50% -38.34% -45.91% -44.09% -
ROE 18.96% 21.98% -154.82% -256.83% -663.64% -877.56% -190.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.24 112.55 111.48 119.12 138.47 133.81 146.73 -23.48%
EPS 3.22 3.74 -26.32 -41.09 -53.09 -61.43 -64.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.08 0.07 0.34 -37.03%
Adjusted Per Share Value based on latest NOSH - 64,049
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.10 9.43 9.46 10.10 11.58 11.32 12.41 -18.69%
EPS 0.30 0.31 -2.23 -3.48 -4.44 -5.20 -5.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0142 0.0144 0.0136 0.0067 0.0059 0.0288 -33.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.58 0.69 0.77 0.70 0.86 1.34 1.72 -
P/RPS 0.59 0.61 0.69 0.59 0.62 1.00 1.17 -36.67%
P/EPS 18.00 18.46 -2.93 -1.70 -1.62 -2.18 -2.66 -
EY 5.56 5.42 -34.18 -58.70 -61.73 -45.84 -37.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 4.06 4.53 4.38 10.75 19.14 5.06 -23.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 25/02/05 30/11/04 20/08/04 31/05/04 26/02/04 -
Price 0.58 0.57 0.80 0.88 0.69 1.03 1.65 -
P/RPS 0.59 0.51 0.72 0.74 0.50 0.77 1.12 -34.79%
P/EPS 18.00 15.25 -3.04 -2.14 -1.30 -1.68 -2.55 -
EY 5.56 6.56 -32.90 -46.70 -76.94 -59.64 -39.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.35 4.71 5.50 8.63 14.71 4.85 -20.94%

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