[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 46.43%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 101,146 49,811 185,752 140,918 92,761 45,464 181,702 -32.25%
PBT 17,994 9,236 35,712 30,010 20,503 10,353 35,875 -36.79%
Tax -3,139 -2,034 -7,043 -7,691 -5,261 -2,615 -9,482 -52.04%
NP 14,855 7,202 28,669 22,319 15,242 7,738 26,393 -31.75%
-
NP to SH 14,855 7,202 28,669 22,319 15,242 7,738 26,393 -31.75%
-
Tax Rate 17.44% 22.02% 19.72% 25.63% 25.66% 25.26% 26.43% -
Total Cost 86,291 42,609 157,083 118,599 77,519 37,726 155,309 -32.34%
-
Net Worth 117,602 114,031 112,183 109,026 101,989 0 15,320,508 -96.07%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 117,602 114,031 112,183 109,026 101,989 0 15,320,508 -96.07%
NOSH 618,958 600,166 623,239 3,891 3,891 644,833 628,404 -1.00%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 14.69% 14.46% 15.43% 15.84% 16.43% 17.02% 14.53% -
ROE 12.63% 6.32% 25.56% 20.47% 14.94% 0.00% 0.17% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 16.34 8.30 29.80 3,621.60 2,383.84 7.05 28.91 -31.56%
EPS 2.40 1.20 4.60 573.60 391.70 1.20 4.20 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 28.02 26.21 0.00 24.38 -96.03%
Adjusted Per Share Value based on latest NOSH - 3,890
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 9.01 4.43 16.54 12.55 8.26 4.05 16.18 -32.24%
EPS 1.32 0.64 2.55 1.99 1.36 0.69 2.35 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1015 0.0999 0.0971 0.0908 0.00 13.6401 -96.07%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 - - - - -
Price 0.55 0.56 0.50 0.00 0.00 0.00 0.00 -
P/RPS 3.37 6.75 1.68 0.00 0.00 0.00 0.00 -
P/EPS 22.92 46.67 10.87 0.00 0.00 0.00 0.00 -
EY 4.36 2.14 9.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.95 2.78 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 - - -
Price 0.50 0.57 0.49 0.00 0.00 0.00 0.00 -
P/RPS 3.06 6.87 1.64 0.00 0.00 0.00 0.00 -
P/EPS 20.83 47.50 10.65 0.00 0.00 0.00 0.00 -
EY 4.80 2.11 9.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.00 2.72 0.00 0.00 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