[NPC] YoY 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 50,541 44,196 45,277 41,888 32,906 25,130 0 -
PBT 7,286 3,523 3,085 367 2,328 2,472 0 -
Tax -1,800 -831 -770 -117 -863 -684 0 -
NP 5,486 2,692 2,315 250 1,465 1,788 0 -
-
NP to SH 5,114 2,533 2,315 250 1,465 1,788 0 -
-
Tax Rate 24.70% 23.59% 24.96% 31.88% 37.07% 27.67% - -
Total Cost 45,055 41,504 42,962 41,638 31,441 23,342 0 -
-
Net Worth 162,063 142,856 131,943 123,387 79,772 116,075 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,400 3,601 2,398 - - - - -
Div Payout % 46.95% 142.18% 103.63% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 162,063 142,856 131,943 123,387 79,772 116,075 0 -
NOSH 120,046 120,047 119,948 80,645 79,772 72,096 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.85% 6.09% 5.11% 0.60% 4.45% 7.12% 0.00% -
ROE 3.16% 1.77% 1.75% 0.20% 1.84% 1.54% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.10 36.82 37.75 51.94 41.25 34.86 0.00 -
EPS 4.26 2.11 1.93 0.31 1.83 2.48 0.00 -
DPS 2.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.19 1.10 1.53 1.00 1.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,645
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.12 36.83 37.73 34.91 27.42 20.94 0.00 -
EPS 4.26 2.11 1.93 0.21 1.22 1.49 0.00 -
DPS 2.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3505 1.1905 1.0995 1.0282 0.6648 0.9673 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.69 1.27 1.02 2.21 1.00 0.00 0.00 -
P/RPS 4.01 3.45 2.70 4.25 2.42 0.00 0.00 -
P/EPS 39.67 60.19 52.85 712.90 54.45 0.00 0.00 -
EY 2.52 1.66 1.89 0.14 1.84 0.00 0.00 -
DY 1.18 2.36 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.07 0.93 1.44 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 20/05/05 25/05/04 29/05/03 10/05/02 - -
Price 1.90 1.34 1.08 2.51 1.05 1.54 0.00 -
P/RPS 4.51 3.64 2.86 4.83 2.55 4.42 0.00 -
P/EPS 44.60 63.51 55.96 809.68 57.17 62.10 0.00 -
EY 2.24 1.57 1.79 0.12 1.75 1.61 0.00 -
DY 1.05 2.24 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.13 0.98 1.64 1.05 0.96 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