[DATAPRP] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 73.59%
YoY- -82.36%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,324 20,961 22,580 18,687 31,566 25,223 25,973 -6.91%
PBT -19,106 -8,435 -5,082 -5,551 -21,477 -8,910 -2,196 322.46%
Tax 8 -476 -592 -42 303 1,800 -374 -
NP -19,098 -8,911 -5,674 -5,593 -21,174 -7,110 -2,570 280.34%
-
NP to SH -19,098 -8,911 -5,674 -5,593 -21,174 -7,110 -2,570 280.34%
-
Tax Rate - - - - - - - -
Total Cost 42,422 29,872 28,254 24,280 52,740 32,333 28,543 30.20%
-
Net Worth 4,475 21,734 25,968 26,457 31,970 -2,837 559 299.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,475 21,734 25,968 26,457 31,970 -2,837 559 299.67%
NOSH 63,937 63,923 63,337 61,529 61,480 56,743 55,991 9.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -81.88% -42.51% -25.13% -29.93% -67.08% -28.19% -9.89% -
ROE -426.71% -41.00% -21.85% -21.14% -66.23% 0.00% -459.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 36.48 32.79 35.65 30.37 51.34 44.45 46.39 -14.79%
EPS -29.87 -13.94 -8.96 -9.09 -34.44 -12.53 -4.59 248.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.34 0.41 0.43 0.52 -0.05 0.01 265.49%
Adjusted Per Share Value based on latest NOSH - 61,529
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.12 2.80 3.02 2.50 4.22 3.37 3.47 -6.83%
EPS -2.55 -1.19 -0.76 -0.75 -2.83 -0.95 -0.34 282.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0291 0.0347 0.0354 0.0427 -0.0038 0.0007 318.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.72 1.52 1.47 1.16 1.33 2.06 -
P/RPS 3.67 5.25 4.26 4.84 2.26 2.99 4.44 -11.91%
P/EPS -4.49 -12.34 -16.97 -16.17 -3.37 -10.61 -44.88 -78.41%
EY -22.29 -8.10 -5.89 -6.18 -29.69 -9.42 -2.23 363.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.14 5.06 3.71 3.42 2.23 0.00 206.00 -79.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 28/11/03 29/08/03 30/05/03 27/02/03 26/11/02 -
Price 1.03 1.65 1.79 1.70 1.37 1.34 1.95 -
P/RPS 2.82 5.03 5.02 5.60 2.67 3.01 4.20 -23.30%
P/EPS -3.45 -11.84 -19.98 -18.70 -3.98 -10.69 -42.48 -81.21%
EY -29.00 -8.45 -5.00 -5.35 -25.14 -9.35 -2.35 433.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.71 4.85 4.37 3.95 2.63 0.00 195.00 -82.11%

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