[DATAPRP] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 34.05%
YoY- -82.36%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 70,012 72,452 82,504 74,748 57,316 111,372 64,760 1.30%
PBT 2,032 3,772 1,812 -22,204 -12,332 5,416 5,100 -14.21%
Tax -712 -1,424 -1,256 -168 12,332 -560 0 -
NP 1,320 2,348 556 -22,372 0 4,856 5,100 -20.16%
-
NP to SH 1,188 112 556 -22,372 -12,268 4,856 5,100 -21.55%
-
Tax Rate 35.04% 37.75% 69.32% - - 10.34% 0.00% -
Total Cost 68,692 70,104 81,948 97,120 57,316 106,516 59,660 2.37%
-
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 12,946 11,900 5,054 26,457 3,637 -55,735 -55,741 -
NOSH 76,153 70,000 63,181 61,529 55,967 32,031 32,035 15.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.89% 3.24% 0.67% -29.93% 0.00% 4.36% 7.88% -
ROE 9.18% 0.94% 11.00% -84.56% -337.23% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 91.93 103.50 130.58 121.48 102.41 347.69 202.15 -12.30%
EPS 1.56 0.16 0.88 -36.36 -21.92 15.16 15.92 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.08 0.43 0.065 -1.74 -1.74 -
Adjusted Per Share Value based on latest NOSH - 61,529
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.26 9.59 10.92 9.89 7.58 14.74 8.57 1.29%
EPS 0.16 0.01 0.07 -2.96 -1.62 0.64 0.67 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0157 0.0067 0.035 0.0048 -0.0738 -0.0738 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.29 0.58 0.86 1.47 2.38 2.12 5.72 -
P/RPS 0.32 0.56 0.66 1.21 2.32 0.61 2.83 -30.44%
P/EPS 18.59 362.50 97.73 -4.04 -10.86 13.98 35.93 -10.39%
EY 5.38 0.28 1.02 -24.73 -9.21 7.15 2.78 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.41 10.75 3.42 36.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 20/08/04 29/08/03 23/08/02 28/08/01 25/08/00 -
Price 0.26 0.58 0.69 1.70 2.38 2.70 4.76 -
P/RPS 0.28 0.56 0.53 1.40 2.32 0.78 2.35 -29.84%
P/EPS 16.67 362.50 78.41 -4.68 -10.86 17.81 29.90 -9.27%
EY 6.00 0.28 1.28 -21.39 -9.21 5.61 3.34 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 3.41 8.63 3.95 36.62 0.00 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