[DATAPRP] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -8.52%
YoY- -883.03%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,654 69,519 76,297 98,056 113,924 125,893 62,348 6.03%
PBT 2,128 155 -26,423 -41,020 7,062 6,020 -8,391 -
Tax -722 -1,649 103 1,469 -2,011 -4,072 9,666 -
NP 1,406 -1,494 -26,320 -39,551 5,051 1,948 1,275 1.64%
-
NP to SH 1,211 -1,486 -26,320 -39,551 5,051 1,948 -6,804 -
-
Tax Rate 33.93% 1,063.87% - - 28.48% 67.64% - -
Total Cost 87,248 71,013 102,617 137,607 108,873 123,945 61,073 6.12%
-
Net Worth 12,933 8,568 10,247 25,968 559 0 -57,983 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 12,933 8,568 10,247 25,968 559 0 -57,983 -
NOSH 76,081 71,400 64,049 63,337 55,991 32,052 32,035 15.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.59% -2.15% -34.50% -40.34% 4.43% 1.55% 2.04% -
ROE 9.36% -17.34% -256.83% -152.31% 902.11% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.53 97.36 119.12 154.82 203.47 392.77 194.62 -8.18%
EPS 1.59 -2.08 -41.09 -62.45 9.02 6.08 -21.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.12 0.16 0.41 0.01 0.00 -1.81 -
Adjusted Per Share Value based on latest NOSH - 63,337
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.85 9.30 10.20 13.11 15.23 16.83 8.34 6.02%
EPS 0.16 -0.20 -3.52 -5.29 0.68 0.26 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0115 0.0137 0.0347 0.0007 0.00 -0.0775 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.64 0.70 1.52 2.06 1.94 3.48 -
P/RPS 0.31 0.66 0.59 0.98 1.01 0.49 1.79 -25.33%
P/EPS 22.62 -30.75 -1.70 -2.43 22.84 31.92 -16.38 -
EY 4.42 -3.25 -58.70 -41.08 4.38 3.13 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 5.33 4.38 3.71 206.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 30/11/04 28/11/03 - - 28/11/00 -
Price 0.37 0.62 0.88 1.79 0.00 0.00 3.20 -
P/RPS 0.32 0.64 0.74 1.16 0.00 0.00 1.64 -23.83%
P/EPS 23.25 -29.79 -2.14 -2.87 0.00 0.00 -15.07 -
EY 4.30 -3.36 -46.70 -34.89 0.00 0.00 -6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 5.17 5.50 4.37 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