[DATAPRP] YoY Quarter 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- -176.65%
YoY- -582.03%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 22,553 16,177 20,961 25,223 35,463 35,463 29,978 -8.65%
PBT 729 110 -8,435 -8,910 2,154 2,154 144 -19.47%
Tax -239 416 -476 1,800 -679 -679 0 -18.83%
NP 490 526 -8,911 -7,110 1,475 1,475 144 -19.77%
-
NP to SH 209 526 -8,911 -7,110 1,475 1,475 144 -32.33%
-
Tax Rate 32.78% -378.18% - - 31.52% 31.52% 0.00% -
Total Cost 22,063 15,651 29,872 32,333 33,988 33,988 29,834 -8.27%
-
Net Worth 13,933 10,904 21,734 -2,837 -54,392 0 -57,599 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 13,933 10,904 21,734 -2,837 -54,392 0 -57,599 -
NOSH 77,407 64,146 63,923 56,743 31,995 31,995 32,000 19.31%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.17% 3.25% -42.51% -28.19% 4.16% 4.16% 0.48% -
ROE 1.50% 4.82% -41.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.14 25.22 32.79 44.45 110.84 110.84 93.68 -23.43%
EPS 0.27 0.82 -13.94 -12.53 4.61 4.61 0.45 -43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.34 -0.05 -1.70 0.00 -1.80 -
Adjusted Per Share Value based on latest NOSH - 56,743
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.98 2.14 2.77 3.34 4.69 4.69 3.97 -8.66%
EPS 0.03 0.07 -1.18 -0.94 0.20 0.20 0.02 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0144 0.0288 -0.0038 -0.072 0.00 -0.0762 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - 31/12/01 26/12/00 -
Price 0.49 0.77 1.72 1.33 0.00 2.22 2.04 -
P/RPS 1.68 3.05 5.25 2.99 0.00 2.00 2.18 -3.42%
P/EPS 181.48 93.90 -12.34 -10.61 0.00 48.16 453.33 30.36%
EY 0.55 1.06 -8.10 -9.42 0.00 2.08 0.22 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 4.53 5.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 25/02/05 26/02/04 27/02/03 26/02/02 - 16/02/01 -
Price 0.58 0.80 1.65 1.34 2.28 0.00 2.28 -
P/RPS 1.99 3.17 5.03 3.01 2.06 0.00 2.43 -
P/EPS 214.81 97.56 -11.84 -10.69 49.46 0.00 506.67 -
EY 0.47 1.03 -8.45 -9.35 2.02 0.00 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 4.71 4.85 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