[DATAPRP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -101.45%
YoY- -99.77%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,626 85,552 62,228 41,267 18,687 97,089 65,523 -53.75%
PBT 453 -38,174 -19,068 -10,633 -5,551 -35,666 -14,190 -
Tax -314 -1,103 -1,111 -634 -42 1,742 1,440 -
NP 139 -39,277 -20,179 -11,267 -5,593 -33,924 -12,750 -
-
NP to SH 139 -39,277 -20,179 -11,267 -5,593 -33,924 -12,750 -
-
Tax Rate 69.32% - - - - - - -
Total Cost 20,487 124,829 82,407 52,534 24,280 131,013 78,273 -59.11%
-
Net Worth 5,054 4,423 21,400 25,609 26,457 24,845 -2,164 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 5,054 4,423 21,400 25,609 26,457 24,845 -2,164 -
NOSH 63,181 63,197 62,941 62,461 61,529 47,780 43,293 28.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.67% -45.91% -32.43% -27.30% -29.93% -34.94% -19.46% -
ROE 2.75% -887.86% -94.29% -44.00% -21.14% -136.54% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.65 135.37 98.87 66.07 30.37 203.20 151.35 -64.06%
EPS 0.22 -62.15 -32.06 -18.04 -9.09 -71.00 -29.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.34 0.41 0.43 0.52 -0.05 -
Adjusted Per Share Value based on latest NOSH - 63,337
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.76 11.44 8.32 5.52 2.50 12.98 8.76 -53.73%
EPS 0.02 -5.25 -2.70 -1.51 -0.75 -4.54 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0059 0.0286 0.0342 0.0354 0.0332 -0.0029 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.34 1.72 1.52 1.47 1.16 1.33 -
P/RPS 2.63 0.99 1.74 2.30 4.84 0.57 0.88 107.62%
P/EPS 390.91 -2.16 -5.36 -8.43 -16.17 -1.63 -4.52 -
EY 0.26 -46.38 -18.64 -11.87 -6.18 -61.21 -22.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 19.14 5.06 3.71 3.42 2.23 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 31/05/04 26/02/04 28/11/03 29/08/03 30/05/03 27/02/03 -
Price 0.69 1.03 1.65 1.79 1.70 1.37 1.34 -
P/RPS 2.11 0.76 1.67 2.71 5.60 0.67 0.89 77.89%
P/EPS 313.64 -1.66 -5.15 -9.92 -18.70 -1.93 -4.55 -
EY 0.32 -60.34 -19.43 -10.08 -5.35 -51.82 -21.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.63 14.71 4.85 4.37 3.95 2.63 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