[NPC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 135.02%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 41,888 175,090 122,614 76,265 32,906 129,559 84,978 -37.57%
PBT 367 12,324 8,034 5,072 2,328 13,179 8,371 -87.54%
Tax -117 -3,315 -2,503 -1,629 -863 -2,425 -1,580 -82.33%
NP 250 9,009 5,531 3,443 1,465 10,754 6,791 -88.91%
-
NP to SH 250 9,009 5,531 3,443 1,465 10,980 7,017 -89.15%
-
Tax Rate 31.88% 26.90% 31.16% 32.12% 37.07% 18.40% 18.87% -
Total Cost 41,638 166,081 117,083 72,822 31,441 118,805 78,187 -34.27%
-
Net Worth 123,387 81,618 80,057 79,906 79,772 120,368 113,499 5.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,000 - - - - - -
Div Payout % - 44.41% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 123,387 81,618 80,057 79,906 79,772 120,368 113,499 5.72%
NOSH 80,645 80,017 80,057 79,906 79,772 73,395 71,383 8.46%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.60% 5.15% 4.51% 4.51% 4.45% 8.30% 7.99% -
ROE 0.20% 11.04% 6.91% 4.31% 1.84% 9.12% 6.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 51.94 218.81 153.16 95.44 41.25 176.52 119.04 -42.44%
EPS 0.31 7.51 4.61 4.30 1.83 14.96 9.83 -89.99%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.02 1.00 1.00 1.00 1.64 1.59 -2.52%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.91 150.09 105.11 65.38 28.21 111.06 72.85 -37.57%
EPS 0.21 7.72 4.74 2.95 1.26 9.41 6.02 -89.30%
DPS 0.00 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0577 0.6997 0.6863 0.685 0.6838 1.0318 0.9729 5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.21 1.30 1.06 1.14 1.00 1.22 1.21 -
P/RPS 4.25 0.59 0.69 1.19 2.42 0.69 1.02 158.71%
P/EPS 712.90 11.55 15.34 26.46 54.45 8.16 12.31 1393.16%
EY 0.14 8.66 6.52 3.78 1.84 12.26 8.12 -93.30%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.27 1.06 1.14 1.00 0.74 0.76 53.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 -
Price 2.51 1.57 1.35 1.16 1.05 1.15 1.19 -
P/RPS 4.83 0.72 0.88 1.22 2.55 0.65 1.00 185.46%
P/EPS 809.68 13.94 19.54 26.92 57.17 7.69 12.11 1543.12%
EY 0.12 7.17 5.12 3.71 1.75 13.01 8.26 -94.03%
DY 0.00 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.54 1.35 1.16 1.05 0.70 0.75 68.38%

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