[NPC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -63.03%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,476 46,349 43,359 32,906 44,581 32,477 27,371 54.14%
PBT 4,290 2,962 2,744 2,328 4,808 3,003 2,896 29.85%
Tax -812 -874 -766 -863 -845 -517 -379 65.96%
NP 3,478 2,088 1,978 1,465 3,963 2,486 2,517 23.98%
-
NP to SH 3,478 2,088 1,978 1,465 3,963 2,486 2,517 23.98%
-
Tax Rate 18.93% 29.51% 27.92% 37.07% 17.57% 17.22% 13.09% -
Total Cost 48,998 44,261 41,381 31,441 40,618 29,991 24,854 57.03%
-
Net Worth 79,976 79,901 80,000 79,772 131,299 127,097 123,889 -25.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 79,976 79,901 80,000 79,772 131,299 127,097 123,889 -25.24%
NOSH 79,976 79,901 80,000 79,772 80,060 79,935 78,411 1.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.63% 4.50% 4.56% 4.45% 8.89% 7.65% 9.20% -
ROE 4.35% 2.61% 2.47% 1.84% 3.02% 1.96% 2.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 65.61 58.01 54.20 41.25 55.68 40.63 34.91 52.11%
EPS 2.90 1.74 2.47 1.83 4.95 3.11 3.21 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.64 1.59 1.58 -26.22%
Adjusted Per Share Value based on latest NOSH - 79,772
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.73 38.62 36.13 27.42 37.15 27.06 22.81 54.14%
EPS 2.90 1.74 1.65 1.22 3.30 2.07 2.10 23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6665 0.6658 0.6667 0.6648 1.0942 1.0591 1.0324 -25.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.30 1.06 1.14 1.00 1.22 1.21 1.44 -
P/RPS 1.98 1.83 2.10 2.42 2.19 2.98 4.13 -38.66%
P/EPS 29.89 40.56 46.11 54.45 24.65 38.91 44.86 -23.65%
EY 3.35 2.47 2.17 1.84 4.06 2.57 2.23 31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.14 1.00 0.74 0.76 0.91 26.76%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 -
Price 1.57 1.35 1.16 1.05 1.15 1.19 1.39 -
P/RPS 2.39 2.33 2.14 2.55 2.07 2.93 3.98 -28.75%
P/EPS 36.10 51.66 46.92 57.17 23.23 38.26 43.30 -11.38%
EY 2.77 1.94 2.13 1.75 4.30 2.61 2.31 12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.35 1.16 1.05 0.70 0.75 0.88 46.94%

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