[SOP] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -32.9%
YoY- 259.14%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 161,934 147,916 78,074 49,788 26,790 39,882 32.32%
PBT 25,680 42,196 61,510 10,670 -2,054 13,084 14.42%
Tax -10,210 -12,816 -8,188 -4,228 2,054 -4,260 19.09%
NP 15,470 29,380 53,322 6,442 0 8,824 11.87%
-
NP to SH 15,470 29,380 53,322 6,442 -4,048 8,824 11.87%
-
Tax Rate 39.76% 30.37% 13.31% 39.63% - 32.56% -
Total Cost 146,464 118,536 24,752 43,346 26,790 31,058 36.34%
-
Net Worth 233,760 211,756 194,709 160,574 155,838 16,030,265 -57.04%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 233,760 211,756 194,709 160,574 155,838 16,030,265 -57.04%
NOSH 95,024 94,957 94,980 95,014 95,023 94,881 0.03%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.55% 19.86% 68.30% 12.94% 0.00% 22.13% -
ROE 6.62% 13.87% 27.39% 4.01% -2.60% 0.06% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.41 155.77 82.20 52.40 28.19 42.03 32.28%
EPS 16.28 30.94 56.14 6.78 -4.26 9.30 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.23 2.05 1.69 1.64 168.95 -57.06%
Adjusted Per Share Value based on latest NOSH - 95,465
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.15 16.58 8.75 5.58 3.00 4.47 32.32%
EPS 1.73 3.29 5.98 0.72 -0.45 0.99 11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.262 0.2373 0.2182 0.18 0.1746 17.9652 -57.04%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 2.06 2.31 1.95 0.00 0.00 0.00 -
P/RPS 1.21 1.48 2.37 0.00 0.00 0.00 -
P/EPS 12.65 7.47 3.47 0.00 0.00 0.00 -
EY 7.90 13.39 28.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 15/08/00 -
Price 2.03 2.30 1.93 0.00 0.00 0.00 -
P/RPS 1.19 1.48 2.35 0.00 0.00 0.00 -
P/EPS 12.47 7.43 3.44 0.00 0.00 0.00 -
EY 8.02 13.45 29.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.94 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