[NPC] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 66.57%
YoY- -12.24%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 50,647 45,640 41,888 52,476 46,349 43,359 32,906 33.20%
PBT 5,585 837 367 4,290 2,962 2,744 2,328 78.92%
Tax -1,554 -303 -117 -812 -874 -766 -863 47.85%
NP 4,031 534 250 3,478 2,088 1,978 1,465 95.99%
-
NP to SH 4,031 534 250 3,478 2,088 1,978 1,465 95.99%
-
Tax Rate 27.82% 36.20% 31.88% 18.93% 29.51% 27.92% 37.07% -
Total Cost 46,616 45,106 41,638 48,998 44,261 41,381 31,441 29.93%
-
Net Worth 127,168 122,740 123,387 79,976 79,901 80,000 79,772 36.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 127,168 122,740 123,387 79,976 79,901 80,000 79,772 36.34%
NOSH 119,970 79,701 80,645 79,976 79,901 80,000 79,772 31.16%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.96% 1.17% 0.60% 6.63% 4.50% 4.56% 4.45% -
ROE 3.17% 0.44% 0.20% 4.35% 2.61% 2.47% 1.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.22 57.26 51.94 65.61 58.01 54.20 41.25 1.55%
EPS 3.36 0.67 0.31 2.90 1.74 2.47 1.83 49.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.54 1.53 1.00 1.00 1.00 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 79,976
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.21 38.03 34.91 43.73 38.62 36.13 27.42 33.21%
EPS 3.36 0.45 0.21 2.90 1.74 1.65 1.22 96.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.0228 1.0282 0.6665 0.6658 0.6667 0.6648 36.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.28 2.29 2.21 1.30 1.06 1.14 1.00 -
P/RPS 3.03 4.00 4.25 1.98 1.83 2.10 2.42 16.11%
P/EPS 38.10 341.79 712.90 29.89 40.56 46.11 54.45 -21.13%
EY 2.63 0.29 0.14 3.35 2.47 2.17 1.84 26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.49 1.44 1.30 1.06 1.14 1.00 13.51%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 29/05/03 -
Price 1.22 2.25 2.51 1.57 1.35 1.16 1.05 -
P/RPS 2.89 3.93 4.83 2.39 2.33 2.14 2.55 8.67%
P/EPS 36.31 335.82 809.68 36.10 51.66 46.92 57.17 -26.05%
EY 2.75 0.30 0.12 2.77 1.94 2.13 1.75 35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.46 1.64 1.57 1.35 1.16 1.05 6.23%

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