[NPC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 59.41%
YoY- 396400.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 46,349 43,359 32,906 44,581 32,477 27,371 25,130 50.33%
PBT 2,962 2,744 2,328 4,808 3,003 2,896 2,472 12.80%
Tax -874 -766 -863 -845 -517 -379 -684 17.73%
NP 2,088 1,978 1,465 3,963 2,486 2,517 1,788 10.88%
-
NP to SH 2,088 1,978 1,465 3,963 2,486 2,517 1,788 10.88%
-
Tax Rate 29.51% 27.92% 37.07% 17.57% 17.22% 13.09% 27.67% -
Total Cost 44,261 41,381 31,441 40,618 29,991 24,854 23,342 53.13%
-
Net Worth 79,901 80,000 79,772 131,299 127,097 123,889 116,075 -22.02%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,901 80,000 79,772 131,299 127,097 123,889 116,075 -22.02%
NOSH 79,901 80,000 79,772 80,060 79,935 78,411 72,096 7.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.50% 4.56% 4.45% 8.89% 7.65% 9.20% 7.12% -
ROE 2.61% 2.47% 1.84% 3.02% 1.96% 2.03% 1.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.01 54.20 41.25 55.68 40.63 34.91 34.86 40.38%
EPS 1.74 2.47 1.83 4.95 3.11 3.21 2.48 -21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.64 1.59 1.58 1.61 -27.18%
Adjusted Per Share Value based on latest NOSH - 80,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.73 37.17 28.21 38.22 27.84 23.46 21.54 50.34%
EPS 1.79 1.70 1.26 3.40 2.13 2.16 1.53 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6849 0.6858 0.6838 1.1255 1.0895 1.062 0.995 -22.02%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.06 1.14 1.00 1.22 1.21 1.44 0.00 -
P/RPS 1.83 2.10 2.42 2.19 2.98 4.13 0.00 -
P/EPS 40.56 46.11 54.45 24.65 38.91 44.86 0.00 -
EY 2.47 2.17 1.84 4.06 2.57 2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 1.00 0.74 0.76 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 10/05/02 -
Price 1.35 1.16 1.05 1.15 1.19 1.39 1.54 -
P/RPS 2.33 2.14 2.55 2.07 2.93 3.98 4.42 -34.71%
P/EPS 51.66 46.92 57.17 23.23 38.26 43.30 62.10 -11.53%
EY 1.94 2.13 1.75 4.30 2.61 2.31 1.61 13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.05 0.70 0.75 0.88 0.96 25.49%

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