[SOP] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 343.24%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP'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 21,388 17,649 20,455 20,879 11,470 13,424 12,703 41.66%
PBT 24,062 6,693 6,885 6,495 1,760 3,575 1,106 683.73%
Tax -2,187 -1,908 460 -2,856 -939 -1,175 -1,106 57.73%
NP 21,875 4,785 7,345 3,639 821 2,400 0 -
-
NP to SH 21,875 4,785 7,345 3,639 821 2,400 -151 -
-
Tax Rate 9.09% 28.51% -6.68% 43.97% 53.35% 32.87% 100.00% -
Total Cost -487 12,864 13,110 17,240 10,649 11,024 12,703 -
-
Net Worth 194,634 173,741 95,017 164,372 161,336 159,367 156,662 15.61%
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 194,634 173,741 95,017 164,372 161,336 159,367 156,662 15.61%
NOSH 94,943 94,940 95,017 95,013 95,465 94,861 94,375 0.40%
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 102.28% 27.11% 35.91% 17.43% 7.16% 17.88% 0.00% -
ROE 11.24% 2.75% 7.73% 2.21% 0.51% 1.51% -0.10% -
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 22.53 18.59 21.53 21.97 12.01 14.15 13.46 41.10%
EPS 23.04 5.04 7.73 3.83 0.86 2.53 0.16 2672.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.83 1.00 1.73 1.69 1.68 1.66 15.15%
Adjusted Per Share Value based on latest NOSH - 95,013
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.40 1.98 2.29 2.34 1.29 1.50 1.42 42.02%
EPS 2.45 0.54 0.82 0.41 0.09 0.27 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2181 0.1947 0.1065 0.1842 0.1808 0.1786 0.1756 15.59%
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 - - - - - -
Price 1.95 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.66 10.22 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.46 37.70 0.00 0.00 0.00 0.00 0.00 -
EY 11.82 2.65 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.00 0.00 0.00 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 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 -
Price 1.93 1.90 1.90 0.00 0.00 0.00 0.00 -
P/RPS 8.57 10.22 8.83 0.00 0.00 0.00 0.00 -
P/EPS 8.38 37.70 24.58 0.00 0.00 0.00 0.00 -
EY 11.94 2.65 4.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 1.90 0.00 0.00 0.00 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