[DATAPRP] QoQ 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,491 85,552 93,794 98,056 101,449 97,091 103,684 -10.71%
PBT -32,170 -38,174 -40,545 -41,020 -38,134 -35,666 -4,002 301.79%
Tax -1,374 -1,102 -807 1,469 1,687 1,745 468 -
NP -33,544 -39,276 -41,352 -39,551 -36,447 -33,921 -3,534 348.91%
-
NP to SH -33,544 -39,276 -41,352 -39,551 -36,447 -33,921 -3,534 348.91%
-
Tax Rate - - - - - - - -
Total Cost 121,035 124,828 135,146 137,607 137,896 131,012 107,218 8.42%
-
Net Worth 5,054 4,475 21,734 25,968 26,457 31,970 -2,837 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 5,054 4,475 21,734 25,968 26,457 31,970 -2,837 -
NOSH 63,181 63,937 63,923 63,337 61,529 61,480 56,743 7.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -38.34% -45.91% -44.09% -40.34% -35.93% -34.94% -3.41% -
ROE -663.64% -877.56% -190.26% -152.31% -137.76% -106.10% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 138.47 133.81 146.73 154.82 164.88 157.92 182.72 -16.89%
EPS -53.09 -61.43 -64.69 -62.45 -59.24 -55.17 -6.23 317.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.34 0.41 0.43 0.52 -0.05 -
Adjusted Per Share Value based on latest NOSH - 63,337
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.58 11.32 12.41 12.98 13.42 12.85 13.72 -10.69%
EPS -4.44 -5.20 -5.47 -5.23 -4.82 -4.49 -0.47 347.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0059 0.0288 0.0344 0.035 0.0423 -0.0038 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.34 1.72 1.52 1.47 1.16 1.33 -
P/RPS 0.62 1.00 1.17 0.98 0.89 0.73 0.73 -10.32%
P/EPS -1.62 -2.18 -2.66 -2.43 -2.48 -2.10 -21.36 -82.11%
EY -61.73 -45.84 -37.61 -41.08 -40.30 -47.56 -4.68 459.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 19.14 5.06 3.71 3.42 2.23 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 31/05/04 26/02/04 28/11/03 29/08/03 30/05/03 27/02/03 -
Price 0.69 1.03 1.65 1.79 1.70 1.37 1.34 -
P/RPS 0.50 0.77 1.12 1.16 1.03 0.87 0.73 -22.31%
P/EPS -1.30 -1.68 -2.55 -2.87 -2.87 -2.48 -21.52 -84.63%
EY -76.94 -59.64 -39.21 -34.89 -34.84 -40.27 -4.65 550.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.63 14.71 4.85 4.37 3.95 2.63 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