[DATAPRP] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -169.97%
YoY- -203.24%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 98,056 101,449 97,091 103,684 113,924 119,899 137,518 -20.17%
PBT -41,020 -38,134 -35,666 -4,002 7,062 10,912 15,649 -
Tax 1,469 1,687 1,745 468 -2,011 -2,557 -4,227 -
NP -39,551 -36,447 -33,921 -3,534 5,051 8,355 11,422 -
-
NP to SH -39,551 -36,447 -33,921 -3,534 5,051 8,355 11,422 -
-
Tax Rate - - - - 28.48% 23.43% 27.01% -
Total Cost 137,607 137,896 131,012 107,218 108,873 111,544 126,096 5.99%
-
Net Worth 25,968 26,457 31,970 -2,837 559 3,637 31,995 -12.97%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 25,968 26,457 31,970 -2,837 559 3,637 31,995 -12.97%
NOSH 63,337 61,529 61,480 56,743 55,991 55,967 31,995 57.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -40.34% -35.93% -34.94% -3.41% 4.43% 6.97% 8.31% -
ROE -152.31% -137.76% -106.10% 0.00% 902.11% 229.67% 35.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.82 164.88 157.92 182.72 203.47 214.23 429.80 -49.34%
EPS -62.45 -59.24 -55.17 -6.23 9.02 14.93 35.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.52 -0.05 0.01 0.065 1.00 -44.78%
Adjusted Per Share Value based on latest NOSH - 56,743
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.11 13.56 12.98 13.86 15.23 16.03 18.39 -20.18%
EPS -5.29 -4.87 -4.54 -0.47 0.68 1.12 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0354 0.0427 -0.0038 0.0007 0.0049 0.0428 -13.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 1.52 1.47 1.16 1.33 2.06 2.38 1.90 -
P/RPS 0.98 0.89 0.73 0.73 1.01 1.11 0.44 70.46%
P/EPS -2.43 -2.48 -2.10 -21.36 22.84 15.94 5.32 -
EY -41.08 -40.30 -47.56 -4.68 4.38 6.27 18.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.42 2.23 0.00 206.00 36.62 1.90 56.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 27/02/03 - - - -
Price 1.79 1.70 1.37 1.34 0.00 0.00 0.00 -
P/RPS 1.16 1.03 0.87 0.73 0.00 0.00 0.00 -
P/EPS -2.87 -2.87 -2.48 -21.52 0.00 0.00 0.00 -
EY -34.89 -34.84 -40.27 -4.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.95 2.63 0.00 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