[NPC] QoQ 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- -1.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 43,359 32,906 44,581 32,477 27,371 25,130 30,693 25.97%
PBT 2,744 2,328 4,808 3,003 2,896 2,472 4,414 -27.22%
Tax -766 -863 -845 -517 -379 -684 -4,414 -68.98%
NP 1,978 1,465 3,963 2,486 2,517 1,788 0 -
-
NP to SH 1,978 1,465 3,963 2,486 2,517 1,788 -1 -
-
Tax Rate 27.92% 37.07% 17.57% 17.22% 13.09% 27.67% 100.00% -
Total Cost 41,381 31,441 40,618 29,991 24,854 23,342 30,693 22.10%
-
Net Worth 80,000 79,772 131,299 127,097 123,889 116,075 33 18205.55%
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 80,000 79,772 131,299 127,097 123,889 116,075 33 18205.55%
NOSH 80,000 79,772 80,060 79,935 78,411 72,096 20 25484.12%
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 4.56% 4.45% 8.89% 7.65% 9.20% 7.12% 0.00% -
ROE 2.47% 1.84% 3.02% 1.96% 2.03% 1.54% -3.01% -
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 54.20 41.25 55.68 40.63 34.91 34.86 148,555.25 -99.49%
EPS 2.47 1.83 4.95 3.11 3.21 2.48 4.84 -36.21%
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 36.13 27.42 37.15 27.06 22.81 20.94 25.58 25.96%
EPS 1.65 1.22 3.30 2.07 2.10 1.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6667 0.6648 1.0942 1.0591 1.0324 0.9673 0.0003 17171.72%
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 2.10 2.42 2.19 2.98 4.13 0.00 0.00 -
P/EPS 46.11 54.45 24.65 38.91 44.86 0.00 0.00 -
EY 2.17 1.84 4.06 2.57 2.23 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 2.14 2.55 2.07 2.93 3.98 4.42 0.00 -
P/EPS 46.92 57.17 23.23 38.26 43.30 62.10 0.00 -
EY 2.13 1.75 4.30 2.61 2.31 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