[DATAPRP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -79.1%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,012 20,626 85,552 62,228 41,267 18,687 97,089 -52.17%
PBT 1,118 453 -38,174 -19,068 -10,633 -5,551 -35,666 -
Tax 571 -314 -1,103 -1,111 -634 -42 1,742 -52.36%
NP 1,689 139 -39,277 -20,179 -11,267 -5,593 -33,924 -
-
NP to SH 1,689 139 -39,277 -20,179 -11,267 -5,593 -33,924 -
-
Tax Rate -51.07% 69.32% - - - - - -
Total Cost 30,323 20,487 124,829 82,407 52,534 24,280 131,013 -62.20%
-
Net Worth 10,236 5,054 4,423 21,400 25,609 26,457 24,845 -44.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 10,236 5,054 4,423 21,400 25,609 26,457 24,845 -44.54%
NOSH 63,977 63,181 63,197 62,941 62,461 61,529 47,780 21.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.28% 0.67% -45.91% -32.43% -27.30% -29.93% -34.94% -
ROE 16.50% 2.75% -887.86% -94.29% -44.00% -21.14% -136.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 50.04 32.65 135.37 98.87 66.07 30.37 203.20 -60.61%
EPS 2.64 0.22 -62.15 -32.06 -18.04 -9.09 -71.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.08 0.07 0.34 0.41 0.43 0.52 -54.32%
Adjusted Per Share Value based on latest NOSH - 63,923
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.24 2.73 11.32 8.23 5.46 2.47 12.85 -52.15%
EPS 0.22 0.02 -5.20 -2.67 -1.49 -0.74 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0067 0.0059 0.0283 0.0339 0.035 0.0329 -44.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 0.86 1.34 1.72 1.52 1.47 1.16 -
P/RPS 1.40 2.63 0.99 1.74 2.30 4.84 0.57 81.74%
P/EPS 26.52 390.91 -2.16 -5.36 -8.43 -16.17 -1.63 -
EY 3.77 0.26 -46.38 -18.64 -11.87 -6.18 -61.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 10.75 19.14 5.06 3.71 3.42 2.23 56.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 20/08/04 31/05/04 26/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.88 0.69 1.03 1.65 1.79 1.70 1.37 -
P/RPS 1.76 2.11 0.76 1.67 2.71 5.60 0.67 90.04%
P/EPS 33.33 313.64 -1.66 -5.15 -9.92 -18.70 -1.93 -
EY 3.00 0.32 -60.34 -19.43 -10.08 -5.35 -51.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 8.63 14.71 4.85 4.37 3.95 2.63 63.31%

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