[DATAPRP] YoY Annualized 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- -19.4%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 111,806 70,402 64,252 82,970 87,364 127,005 127,005 -2.51%
PBT 1,948 -61 1,637 -25,424 -18,920 6,878 6,878 -22.28%
Tax -414 -2,181 1,316 -1,481 1,920 -2,318 -2,318 -29.13%
NP 1,533 -2,242 2,953 -26,905 -17,000 4,560 4,560 -19.57%
-
NP to SH 1,942 -2,606 2,953 -26,905 -17,000 4,560 4,560 -15.68%
-
Tax Rate 21.25% - -80.39% - - 33.70% 33.70% -
Total Cost 110,273 72,645 61,298 109,875 104,364 122,445 122,445 -2.07%
-
Net Worth 15,256 12,703 10,882 21,400 -2,164 -54,387 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 15,256 12,703 10,882 21,400 -2,164 -54,387 0 -
NOSH 76,282 70,577 64,017 62,941 43,293 31,992 31,992 18.96%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.37% -3.19% 4.60% -32.43% -19.46% 3.59% 3.59% -
ROE 12.73% -20.52% 27.14% -125.73% 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 146.57 99.75 100.37 131.82 201.79 396.98 396.98 -18.05%
EPS 2.55 -3.69 4.61 -42.75 -39.27 14.25 14.25 -29.10%
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 14.79 9.32 8.50 10.98 11.56 16.81 16.81 -2.52%
EPS 0.26 -0.34 0.39 -3.56 -2.25 0.60 0.60 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0168 0.0144 0.0283 -0.0029 -0.072 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 0.29 0.49 0.77 1.30 0.66 0.00 0.56 -
P/EPS 16.49 -13.27 16.69 -4.02 -3.39 0.00 15.58 -
EY 6.06 -7.54 5.99 -24.85 -29.52 0.00 6.42 -
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 0.32 0.58 0.80 1.25 0.66 0.57 0.00 -10.89%
P/EPS 18.46 -15.70 17.34 -3.86 -3.41 16.00 0.00 2.90%
EY 5.42 -6.37 5.77 -25.91 -29.30 6.25 0.00 -2.80%
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