[SOP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 18.81%
YoY- 340.48%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 66,228 45,773 24,894 13,424 36,675 23,972 13,395 189.37%
PBT 18,714 11,829 5,335 3,575 4,257 3,151 -1,027 -
Tax -4,510 -4,970 -2,114 -1,175 -2,237 -980 1,027 -
NP 14,204 6,859 3,221 2,400 2,020 2,171 0 -
-
NP to SH 14,204 6,859 3,221 2,400 2,020 2,171 -2,024 -
-
Tax Rate 24.10% 42.02% 39.63% 32.87% 52.55% 31.10% - -
Total Cost 52,024 38,914 21,673 11,024 34,655 21,801 13,395 146.47%
-
Net Worth 157,590 164,350 160,574 159,367 157,427 159,269 155,838 0.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 157,590 164,350 160,574 159,367 157,427 159,269 155,838 0.74%
NOSH 94,933 95,000 95,014 94,861 94,835 94,803 95,023 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 21.45% 14.98% 12.94% 17.88% 5.51% 9.06% 0.00% -
ROE 9.01% 4.17% 2.01% 1.51% 1.28% 1.36% -1.30% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 69.76 48.18 26.20 14.15 38.67 25.29 14.10 189.50%
EPS 15.00 7.22 3.39 2.53 2.13 2.29 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.73 1.69 1.68 1.66 1.68 1.64 0.80%
Adjusted Per Share Value based on latest NOSH - 94,861
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.42 5.13 2.79 1.50 4.11 2.69 1.50 189.47%
EPS 1.59 0.77 0.36 0.27 0.23 0.24 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1842 0.18 0.1786 0.1764 0.1785 0.1746 0.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 27/11/01 14/09/01 -
Price 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.70 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.87 0.00 0.00 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 1.14 0.00 0.00 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