[NPC] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 63.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 76,265 32,906 129,559 84,978 52,501 25,130 85,270 -7.18%
PBT 5,072 2,328 13,179 8,371 5,368 2,472 10,013 -36.53%
Tax -1,629 -863 -2,425 -1,580 -1,063 -684 -10,013 -70.29%
NP 3,443 1,465 10,754 6,791 4,305 1,788 0 -
-
NP to SH 3,443 1,465 10,980 7,017 4,305 1,788 -3 -
-
Tax Rate 32.12% 37.07% 18.40% 18.87% 19.80% 27.67% 100.00% -
Total Cost 72,822 31,441 118,805 78,187 48,196 23,342 85,270 -10.01%
-
Net Worth 79,906 79,772 120,368 113,499 100,471 116,075 44 14991.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 79,906 79,772 120,368 113,499 100,471 116,075 44 14991.07%
NOSH 79,906 79,772 73,395 71,383 63,589 72,096 27 20817.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.51% 4.45% 8.30% 7.99% 8.20% 7.12% 0.00% -
ROE 4.31% 1.84% 9.12% 6.18% 4.28% 1.54% -6.78% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 95.44 41.25 176.52 119.04 82.56 34.86 310,106.56 -99.55%
EPS 4.30 1.83 14.96 9.83 6.77 2.48 10.91 -46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.64 1.59 1.58 1.61 1.61 -27.26%
Adjusted Per Share Value based on latest NOSH - 79,935
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.38 28.21 111.06 72.85 45.01 21.54 73.10 -7.18%
EPS 2.95 1.26 9.41 6.02 3.69 1.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.685 0.6838 1.0318 0.9729 0.8613 0.995 0.0004 14410.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.14 1.00 1.22 1.21 1.44 0.00 0.00 -
P/RPS 1.19 2.42 0.69 1.02 1.74 0.00 0.00 -
P/EPS 26.46 54.45 8.16 12.31 21.27 0.00 0.00 -
EY 3.78 1.84 12.26 8.12 4.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 0.74 0.76 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 10/05/02 02/05/02 -
Price 1.16 1.05 1.15 1.19 1.39 1.54 0.00 -
P/RPS 1.22 2.55 0.65 1.00 1.68 4.42 0.00 -
P/EPS 26.92 57.17 7.69 12.11 20.53 62.10 0.00 -
EY 3.71 1.75 13.01 8.26 4.87 1.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.05 0.70 0.75 0.88 0.96 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