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

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -34.85%
YoY- 99.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP'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 31,305 34,589 21,388 17,649 20,455 20,879 11,470 94.94%
PBT 9,093 13,344 24,062 6,693 6,885 6,495 1,760 197.96%
Tax -2,178 -3,875 -2,187 -1,908 460 -2,856 -939 74.95%
NP 6,915 9,469 21,875 4,785 7,345 3,639 821 312.36%
-
NP to SH 6,915 9,469 21,875 4,785 7,345 3,639 821 312.36%
-
Tax Rate 23.95% 29.04% 9.09% 28.51% -6.68% 43.97% 53.35% -
Total Cost 24,390 25,120 -487 12,864 13,110 17,240 10,649 73.49%
-
Net Worth 204,486 202,296 194,634 173,741 95,017 164,372 161,336 17.06%
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 204,486 202,296 194,634 173,741 95,017 164,372 161,336 17.06%
NOSH 98,785 94,974 94,943 94,940 95,017 95,013 95,465 2.29%
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 22.09% 27.38% 102.28% 27.11% 35.91% 17.43% 7.16% -
ROE 3.38% 4.68% 11.24% 2.75% 7.73% 2.21% 0.51% -
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 31.69 36.42 22.53 18.59 21.53 21.97 12.01 90.61%
EPS 7.00 9.97 23.04 5.04 7.73 3.83 0.86 303.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.13 2.05 1.83 1.00 1.73 1.69 14.43%
Adjusted Per Share Value based on latest NOSH - 94,940
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.51 3.88 2.40 1.98 2.29 2.34 1.29 94.54%
EPS 0.77 1.06 2.45 0.54 0.82 0.41 0.09 316.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2267 0.2181 0.1947 0.1065 0.1842 0.1808 17.08%
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 - - - -
Price 2.03 1.92 1.95 1.90 0.00 0.00 0.00 -
P/RPS 6.41 5.27 8.66 10.22 0.00 0.00 0.00 -
P/EPS 29.00 19.26 8.46 37.70 0.00 0.00 0.00 -
EY 3.45 5.19 11.82 2.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.95 1.04 0.00 0.00 0.00 -
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 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 -
Price 2.31 2.00 1.93 1.90 1.90 0.00 0.00 -
P/RPS 7.29 5.49 8.57 10.22 8.83 0.00 0.00 -
P/EPS 33.00 20.06 8.38 37.70 24.58 0.00 0.00 -
EY 3.03 4.99 11.94 2.65 4.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.94 1.04 1.90 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