[DATAPRP] QoQ TTM 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- -7.45%
YoY- -536.23%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 85,552 93,794 98,056 101,449 97,091 103,684 113,924 -17.36%
PBT -38,174 -40,545 -41,020 -38,134 -35,666 -4,002 7,062 -
Tax -1,102 -807 1,469 1,687 1,745 468 -2,011 -33.01%
NP -39,276 -41,352 -39,551 -36,447 -33,921 -3,534 5,051 -
-
NP to SH -39,276 -41,352 -39,551 -36,447 -33,921 -3,534 5,051 -
-
Tax Rate - - - - - - 28.48% -
Total Cost 124,828 135,146 137,607 137,896 131,012 107,218 108,873 9.53%
-
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 -45.91% -44.09% -40.34% -35.93% -34.94% -3.41% 4.43% -
ROE -877.56% -190.26% -152.31% -137.76% -106.10% 0.00% 902.11% -
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 133.81 146.73 154.82 164.88 157.92 182.72 203.47 -24.35%
EPS -61.43 -64.69 -62.45 -59.24 -55.17 -6.23 9.02 -
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 11.44 12.54 13.11 13.56 12.98 13.86 15.23 -17.35%
EPS -5.25 -5.53 -5.29 -4.87 -4.54 -0.47 0.68 -
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 1.00 1.17 0.98 0.89 0.73 0.73 1.01 -0.66%
P/EPS -2.18 -2.66 -2.43 -2.48 -2.10 -21.36 22.84 -
EY -45.84 -37.61 -41.08 -40.30 -47.56 -4.68 4.38 -
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 - -
Price 1.03 1.65 1.79 1.70 1.37 1.34 0.00 -
P/RPS 0.77 1.12 1.16 1.03 0.87 0.73 0.00 -
P/EPS -1.68 -2.55 -2.87 -2.87 -2.48 -21.52 0.00 -
EY -59.64 -39.21 -34.89 -34.84 -40.27 -4.65 0.00 -
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 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