[DATAPRP] YoY TTM 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- -4.55%
YoY- -1070.12%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 105,711 75,895 71,513 93,794 103,684 127,202 77,385 5.33%
PBT 1,895 774 -17,878 -40,545 -4,002 6,816 -4,813 -
Tax -553 -2,304 995 -807 468 -3,393 6,232 -
NP 1,342 -1,530 -16,883 -41,352 -3,534 3,423 1,419 -0.92%
-
NP to SH 1,599 -1,803 -16,883 -41,352 -3,534 3,423 -3,226 -
-
Tax Rate 29.18% 297.67% - - - 49.78% - -
Total Cost 104,369 77,425 88,396 135,146 107,218 123,779 75,966 5.43%
-
Net Worth 15,307 13,933 10,904 21,734 -2,837 0 -57,599 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 15,307 13,933 10,904 21,734 -2,837 0 -57,599 -
NOSH 76,538 77,407 64,146 63,923 56,743 31,995 32,000 15.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.27% -2.02% -23.61% -44.09% -3.41% 2.69% 1.83% -
ROE 10.45% -12.94% -154.82% -190.26% 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 31/12/00 CAGR
RPS 138.11 98.05 111.48 146.73 182.72 397.56 241.83 -8.90%
EPS 2.09 -2.33 -26.32 -64.69 -6.23 10.70 -10.08 -
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 0.00 -1.80 -
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 31/12/00 CAGR
RPS 13.99 10.04 9.46 12.41 13.72 16.83 10.24 5.33%
EPS 0.21 -0.24 -2.23 -5.47 -0.47 0.45 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0184 0.0144 0.0288 -0.0038 0.00 -0.0762 -
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 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.42 0.49 0.77 1.72 1.33 2.22 2.04 -
P/RPS 0.30 0.50 0.69 1.17 0.73 0.56 0.84 -15.76%
P/EPS 20.10 -21.04 -2.93 -2.66 -21.36 20.75 -20.24 -
EY 4.97 -4.75 -34.18 -37.61 -4.68 4.82 -4.94 -
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 31/12/00 CAGR
Date 23/02/07 28/02/06 25/02/05 26/02/04 27/02/03 - 16/02/01 -
Price 0.47 0.58 0.80 1.65 1.34 0.00 2.28 -
P/RPS 0.34 0.59 0.72 1.12 0.73 0.00 0.94 -15.58%
P/EPS 22.50 -24.90 -3.04 -2.55 -21.52 0.00 -22.62 -
EY 4.44 -4.02 -32.90 -39.21 -4.65 0.00 -4.42 -
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