[DATAPRP] YoY Cumulative Quarter 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- -101.45%
YoY- -99.77%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 44,246 30,249 32,012 41,267 40,300 59,791 32,341 5.36%
PBT 965 -775 1,118 -10,633 -5,280 3,008 201 29.86%
Tax -241 -1,397 571 -634 -360 -1,060 -201 3.06%
NP 724 -2,172 1,689 -11,267 -5,640 1,948 0 -
-
NP to SH 860 -2,164 1,689 -11,267 -5,640 1,948 0 -
-
Tax Rate 24.97% - -51.07% - - 35.24% 100.00% -
Total Cost 43,522 32,421 30,323 52,534 45,940 57,843 32,341 5.07%
-
Net Worth 12,938 8,140 10,236 25,609 367 0 -57,983 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 12,938 8,140 10,236 25,609 367 0 -57,983 -
NOSH 76,106 67,836 63,977 62,461 36,766 31,986 32,035 15.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.64% -7.18% 5.28% -27.30% -14.00% 3.26% 0.00% -
ROE 6.65% -26.58% 16.50% -44.00% -1,534.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.14 44.59 50.04 66.07 109.61 186.92 100.95 -8.78%
EPS 1.13 -3.19 2.64 -18.04 -15.34 6.09 0.63 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.12 0.16 0.41 0.01 0.00 -1.81 -
Adjusted Per Share Value based on latest NOSH - 63,337
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.92 4.04 4.28 5.52 5.39 7.99 4.32 5.38%
EPS 0.11 -0.29 0.23 -1.51 -0.75 0.26 0.63 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0109 0.0137 0.0342 0.0005 0.00 -0.0775 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.64 0.70 1.52 2.06 1.94 3.48 -
P/RPS 0.62 1.44 1.40 2.30 1.88 1.04 3.45 -24.86%
P/EPS 31.86 -20.06 26.52 -8.43 -13.43 31.86 552.38 -37.82%
EY 3.14 -4.98 3.77 -11.87 -7.45 3.14 0.18 61.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 5.33 4.38 3.71 206.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 30/11/04 28/11/03 26/11/02 - 28/11/00 -
Price 0.37 0.62 0.88 1.79 1.95 0.00 3.20 -
P/RPS 0.64 1.39 1.76 2.71 1.78 0.00 3.17 -23.39%
P/EPS 32.74 -19.44 33.33 -9.92 -12.71 0.00 507.94 -36.66%
EY 3.05 -5.15 3.00 -10.08 -7.87 0.00 0.20 57.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 5.17 5.50 4.37 195.00 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