[DATAPRP] YoY 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 105,077 88,654 69,519 76,297 98,056 113,924 125,893 -2.96%
PBT 1,160 2,128 155 -26,423 -41,020 7,062 6,020 -23.99%
Tax 1,046 -722 -1,649 103 1,469 -2,011 -4,072 -
NP 2,206 1,406 -1,494 -26,320 -39,551 5,051 1,948 2.09%
-
NP to SH 1,825 1,211 -1,486 -26,320 -39,551 5,051 1,948 -1.08%
-
Tax Rate -90.17% 33.93% 1,063.87% - - 28.48% 67.64% -
Total Cost 102,871 87,248 71,013 102,617 137,607 108,873 123,945 -3.05%
-
Net Worth 25,095 12,933 8,568 10,247 25,968 559 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 25,095 12,933 8,568 10,247 25,968 559 0 -
NOSH 147,619 76,081 71,400 64,049 63,337 55,991 32,052 28.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.10% 1.59% -2.15% -34.50% -40.34% 4.43% 1.55% -
ROE 7.27% 9.36% -17.34% -256.83% -152.31% 902.11% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 71.18 116.53 97.36 119.12 154.82 203.47 392.77 -24.76%
EPS 1.24 1.59 -2.08 -41.09 -62.45 9.02 6.08 -23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.12 0.16 0.41 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,049
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.90 11.73 9.20 10.10 12.98 15.08 16.66 -2.97%
EPS 0.24 0.16 -0.20 -3.48 -5.23 0.67 0.26 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0171 0.0113 0.0136 0.0344 0.0007 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.28 0.36 0.64 0.70 1.52 2.06 1.94 -
P/RPS 0.39 0.31 0.66 0.59 0.98 1.01 0.49 -3.73%
P/EPS 22.65 22.62 -30.75 -1.70 -2.43 22.84 31.92 -5.55%
EY 4.42 4.42 -3.25 -58.70 -41.08 4.38 3.13 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.12 5.33 4.38 3.71 206.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 28/11/05 30/11/04 28/11/03 - - -
Price 0.46 0.37 0.62 0.88 1.79 0.00 0.00 -
P/RPS 0.65 0.32 0.64 0.74 1.16 0.00 0.00 -
P/EPS 37.21 23.25 -29.79 -2.14 -2.87 0.00 0.00 -
EY 2.69 4.30 -3.36 -46.70 -34.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.18 5.17 5.50 4.37 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