[DATAPRP] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 17,503 18,113 20,626 18,687 14,329 27,843 16,190 1.30%
PBT 508 943 453 -5,551 -3,083 1,354 1,275 -14.21%
Tax -178 -356 -314 -42 3,083 -140 0 -
NP 330 587 139 -5,593 0 1,214 1,275 -20.16%
-
NP to SH 297 28 139 -5,593 -3,067 1,214 1,275 -21.55%
-
Tax Rate 35.04% 37.75% 69.32% - - 10.34% 0.00% -
Total Cost 17,173 17,526 20,487 24,280 14,329 26,629 14,915 2.37%
-
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
NOSH 76,153 70,000 63,181 61,529 55,967 32,031 32,035 15.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.89% 3.24% 0.67% -29.93% 0.00% 4.36% 7.88% -
ROE 2.29% 0.24% 2.75% -21.14% -84.31% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.98 25.88 32.65 30.37 25.60 86.92 50.54 -12.30%
EPS 0.39 0.04 0.22 -9.09 -5.48 3.79 3.98 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.08 0.43 0.065 -1.74 -1.74 -
Adjusted Per Share Value based on latest NOSH - 61,529
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.34 2.42 2.76 2.50 1.92 3.72 2.16 1.34%
EPS 0.04 0.00 0.02 -0.75 -0.41 0.16 0.17 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0159 0.0068 0.0354 0.0049 -0.0745 -0.0745 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.29 0.58 0.86 1.47 2.38 2.12 5.72 -
P/RPS 1.26 2.24 2.63 4.84 9.30 2.44 11.32 -30.63%
P/EPS 74.36 1,450.00 390.91 -16.17 -43.43 55.94 143.72 -10.39%
EY 1.34 0.07 0.26 -6.18 -2.30 1.79 0.70 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.41 10.75 3.42 36.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 20/08/04 29/08/03 23/08/02 28/08/01 25/08/00 -
Price 0.26 0.58 0.69 1.70 2.38 2.70 4.76 -
P/RPS 1.13 2.24 2.11 5.60 9.30 3.11 9.42 -29.76%
P/EPS 66.67 1,450.00 313.64 -18.70 -43.43 71.24 119.60 -9.27%
EY 1.50 0.07 0.32 -5.35 -2.30 1.40 0.84 10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 3.41 8.63 3.95 36.62 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