[DATAPRP] QoQ Cumulative 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- -126.06%
YoY- -472.81%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 41,267 18,687 97,089 65,523 40,300 14,329 133,413 -54.23%
PBT -10,633 -5,551 -35,666 -14,190 -5,280 -3,083 15,347 -
Tax -634 -42 1,742 1,440 -360 3,083 -15,347 -88.02%
NP -11,267 -5,593 -33,924 -12,750 -5,640 0 0 -
-
NP to SH -11,267 -5,593 -33,924 -12,750 -5,640 -3,067 0 -
-
Tax Rate - - - - - - 100.00% -
Total Cost 52,534 24,280 131,013 78,273 45,940 14,329 133,413 -46.24%
-
Net Worth 25,609 26,457 24,845 -2,164 367 3,637 45,749 -32.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 25,609 26,457 24,845 -2,164 367 3,637 45,749 -32.05%
NOSH 62,461 61,529 47,780 43,293 36,766 55,967 31,992 56.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -27.30% -29.93% -34.94% -19.46% -14.00% 0.00% 0.00% -
ROE -44.00% -21.14% -136.54% 0.00% -1,534.00% -84.31% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.07 30.37 203.20 151.35 109.61 25.60 417.01 -70.68%
EPS -18.04 -9.09 -71.00 -29.45 -15.34 -5.48 39.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.52 -0.05 0.01 0.065 1.43 -56.48%
Adjusted Per Share Value based on latest NOSH - 56,743
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.52 2.50 12.98 8.76 5.39 1.92 17.84 -54.22%
EPS -1.51 -0.75 -4.54 -1.70 -0.75 -0.41 39.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0354 0.0332 -0.0029 0.0005 0.0049 0.0612 -32.13%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 1.52 1.47 1.16 1.33 2.06 2.38 1.90 -
P/RPS 2.30 4.84 0.57 0.88 1.88 9.30 0.46 192.11%
P/EPS -8.43 -16.17 -1.63 -4.52 -13.43 -43.43 4.81 -
EY -11.87 -6.18 -61.21 -22.14 -7.45 -2.30 20.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.42 2.23 0.00 206.00 36.62 1.33 98.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 27/02/03 26/11/02 23/08/02 31/05/02 -
Price 1.79 1.70 1.37 1.34 1.95 2.38 2.38 -
P/RPS 2.71 5.60 0.67 0.89 1.78 9.30 0.57 182.47%
P/EPS -9.92 -18.70 -1.93 -4.55 -12.71 -43.43 6.03 -
EY -10.08 -5.35 -51.82 -21.98 -7.87 -2.30 16.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.95 2.63 0.00 195.00 36.62 1.66 90.54%

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