[DATAPRP] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 8.05%
YoY- -389.53%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 74,748 97,089 87,364 80,600 57,316 133,413 127,005 -29.83%
PBT -22,204 -35,666 -18,920 -10,560 -12,332 15,347 6,878 -
Tax -168 1,742 1,920 -720 12,332 -15,347 -2,318 -82.70%
NP -22,372 -33,924 -17,000 -11,280 0 0 4,560 -
-
NP to SH -22,372 -33,924 -17,000 -11,280 -12,268 0 4,560 -
-
Tax Rate - - - - - 100.00% 33.70% -
Total Cost 97,120 131,013 104,364 91,880 57,316 133,413 122,445 -14.34%
-
Net Worth 26,457 24,845 -2,164 367 3,637 45,749 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 26,457 24,845 -2,164 367 3,637 45,749 0 -
NOSH 61,529 47,780 43,293 36,766 55,967 31,992 31,992 54.83%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -29.93% -34.94% -19.46% -14.00% 0.00% 0.00% 3.59% -
ROE -84.56% -136.54% 0.00% -3,068.00% -337.23% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 121.48 203.20 201.79 219.22 102.41 417.01 396.98 -54.68%
EPS -36.36 -71.00 -39.27 -30.68 -21.92 39.49 14.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.52 -0.05 0.01 0.065 1.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 55,991
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.89 12.85 11.56 10.67 7.58 17.65 16.81 -29.85%
EPS -2.96 -4.49 -2.25 -1.49 -1.62 39.49 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0329 -0.0029 0.0005 0.0048 0.0605 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 -
Price 1.47 1.16 1.33 2.06 2.38 1.90 2.22 -
P/RPS 1.21 0.57 0.66 0.94 2.32 0.46 0.56 67.37%
P/EPS -4.04 -1.63 -3.39 -6.71 -10.86 4.81 15.58 -
EY -24.73 -61.21 -29.52 -14.89 -9.21 20.78 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.23 0.00 206.00 36.62 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 27/02/03 26/11/02 23/08/02 31/05/02 - -
Price 1.70 1.37 1.34 1.95 2.38 2.38 0.00 -
P/RPS 1.40 0.67 0.66 0.89 2.32 0.57 0.00 -
P/EPS -4.68 -1.93 -3.41 -6.36 -10.86 6.03 0.00 -
EY -21.39 -51.82 -29.30 -15.73 -9.21 16.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.63 0.00 195.00 36.62 1.66 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