[NPC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -92.81%
YoY- -82.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 56,919 50,647 45,640 41,888 52,476 46,349 43,359 19.79%
PBT 6,595 5,585 837 367 4,290 2,962 2,744 78.95%
Tax -1,884 -1,554 -303 -117 -812 -874 -766 81.71%
NP 4,711 4,031 534 250 3,478 2,088 1,978 77.87%
-
NP to SH 4,711 4,031 534 250 3,478 2,088 1,978 77.87%
-
Tax Rate 28.57% 27.82% 36.20% 31.88% 18.93% 29.51% 27.92% -
Total Cost 52,208 46,616 45,106 41,638 48,998 44,261 41,381 16.67%
-
Net Worth 119,866 127,168 122,740 123,387 79,976 79,901 80,000 30.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,397 - - - - - - -
Div Payout % 50.89% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 119,866 127,168 122,740 123,387 79,976 79,901 80,000 30.77%
NOSH 119,866 119,970 79,701 80,645 79,976 79,901 80,000 30.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.28% 7.96% 1.17% 0.60% 6.63% 4.50% 4.56% -
ROE 3.93% 3.17% 0.44% 0.20% 4.35% 2.61% 2.47% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.49 42.22 57.26 51.94 65.61 58.01 54.20 -8.39%
EPS 3.93 3.36 0.67 0.31 2.90 1.74 2.47 36.09%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 1.54 1.53 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 80,645
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 48.79 43.42 39.12 35.91 44.98 39.73 37.17 19.78%
EPS 4.04 3.46 0.46 0.21 2.98 1.79 1.70 77.61%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0275 1.0901 1.0522 1.0577 0.6856 0.6849 0.6858 30.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.21 1.28 2.29 2.21 1.30 1.06 1.14 -
P/RPS 2.55 3.03 4.00 4.25 1.98 1.83 2.10 13.75%
P/EPS 30.79 38.10 341.79 712.90 29.89 40.56 46.11 -23.50%
EY 3.25 2.63 0.29 0.14 3.35 2.47 2.17 30.74%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.21 1.49 1.44 1.30 1.06 1.14 4.03%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 -
Price 1.16 1.22 2.25 2.51 1.57 1.35 1.16 -
P/RPS 2.44 2.89 3.93 4.83 2.39 2.33 2.14 9.09%
P/EPS 29.52 36.31 335.82 809.68 36.10 51.66 46.92 -26.47%
EY 3.39 2.75 0.30 0.12 2.77 1.94 2.13 36.12%
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.46 1.64 1.57 1.35 1.16 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