[DATAPRP] YoY Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -197.81%
YoY--%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 21,855 23,093 23,324 31,566 38,159 34,154 15,066 6.39%
PBT 434 820 -19,106 -21,477 10,188 1,358 -5,158 -
Tax -242 -668 8 303 -10,188 -827 5,158 -
NP 192 152 -19,098 -21,174 0 531 0 -
-
NP to SH 142 152 -19,098 -21,174 0 531 -4,645 -
-
Tax Rate 55.76% 81.46% - - 100.00% 60.90% - -
Total Cost 21,663 22,941 42,422 52,740 38,159 33,623 15,066 6.23%
-
Net Worth 11,957 10,766 4,475 31,970 45,753 -57,258 -56,380 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 11,957 10,766 4,475 31,970 45,753 -57,258 -56,380 -
NOSH 74,736 63,333 63,937 61,480 31,995 31,987 32,034 15.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.88% 0.66% -81.88% -67.08% 0.00% 1.55% 0.00% -
ROE 1.19% 1.41% -426.71% -66.23% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.24 36.46 36.48 51.34 119.26 106.77 47.03 -7.61%
EPS 0.19 0.24 -29.87 -34.44 28.80 1.66 -14.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.07 0.52 1.43 -1.79 -1.76 -
Adjusted Per Share Value based on latest NOSH - 61,480
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.96 3.13 3.16 4.27 5.17 4.62 2.04 6.39%
EPS 0.02 0.02 -2.59 -2.87 28.80 0.07 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0146 0.0061 0.0433 0.062 -0.0775 -0.0763 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.51 0.69 1.34 1.16 1.90 1.50 10.00 -
P/RPS 1.74 1.89 3.67 2.26 1.59 1.40 21.26 -34.09%
P/EPS 268.42 287.50 -4.49 -3.37 6.60 90.36 -68.97 -
EY 0.37 0.35 -22.29 -29.69 15.16 1.11 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 4.06 19.14 2.23 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 31/05/04 30/05/03 31/05/02 31/05/01 25/05/00 -
Price 0.30 0.57 1.03 1.37 2.38 1.50 7.40 -
P/RPS 1.03 1.56 2.82 2.67 2.00 1.40 15.73 -36.49%
P/EPS 157.89 237.50 -3.45 -3.98 8.26 90.36 -51.03 -
EY 0.63 0.42 -29.00 -25.14 12.10 1.11 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 3.35 14.71 2.63 1.66 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