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

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -99.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 82,970 82,534 74,748 97,089 87,364 80,600 57,316 27.88%
PBT -25,424 -21,266 -22,204 -35,666 -18,920 -10,560 -12,332 61.77%
Tax -1,481 -1,268 -168 1,742 1,920 -720 12,332 -
NP -26,905 -22,534 -22,372 -33,924 -17,000 -11,280 0 -
-
NP to SH -26,905 -22,534 -22,372 -33,924 -17,000 -11,280 -12,268 68.55%
-
Tax Rate - - - - - - - -
Total Cost 109,875 105,068 97,120 131,013 104,364 91,880 57,316 54.13%
-
Net Worth 21,400 25,609 26,457 24,845 -2,164 367 3,637 224.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 21,400 25,609 26,457 24,845 -2,164 367 3,637 224.87%
NOSH 62,941 62,461 61,529 47,780 43,293 36,766 55,967 8.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -32.43% -27.30% -29.93% -34.94% -19.46% -14.00% 0.00% -
ROE -125.73% -87.99% -84.56% -136.54% 0.00% -3,068.00% -337.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 131.82 132.14 121.48 203.20 201.79 219.22 102.41 18.27%
EPS -42.75 -36.08 -36.36 -71.00 -39.27 -30.68 -21.92 55.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.41 0.43 0.52 -0.05 0.01 0.065 200.42%
Adjusted Per Share Value based on latest NOSH - 61,480
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.98 10.92 9.89 12.85 11.56 10.67 7.58 27.93%
EPS -3.56 -2.98 -2.96 -4.49 -2.25 -1.49 -1.62 68.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0339 0.035 0.0329 -0.0029 0.0005 0.0048 225.30%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.72 1.52 1.47 1.16 1.33 2.06 2.38 -
P/RPS 1.30 1.15 1.21 0.57 0.66 0.94 2.32 -31.96%
P/EPS -4.02 -4.21 -4.04 -1.63 -3.39 -6.71 -10.86 -48.35%
EY -24.85 -23.73 -24.73 -61.21 -29.52 -14.89 -9.21 93.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 3.71 3.42 2.23 0.00 206.00 36.62 -73.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 30/05/03 27/02/03 26/11/02 23/08/02 -
Price 1.65 1.79 1.70 1.37 1.34 1.95 2.38 -
P/RPS 1.25 1.35 1.40 0.67 0.66 0.89 2.32 -33.71%
P/EPS -3.86 -4.96 -4.68 -1.93 -3.41 -6.36 -10.86 -49.72%
EY -25.91 -20.15 -21.39 -51.82 -29.30 -15.73 -9.21 98.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 4.37 3.95 2.63 0.00 195.00 36.62 -73.92%

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