[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -32.33%
YoY- -90.45%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 8,598 35,087 25,687 15,527 7,236 38,663 29,995 -56.55%
PBT 1,296 22,078 22,600 383 379 5,605 4,554 -56.76%
Tax -280 -5,927 -6,208 -180 -79 -1,753 -1,331 -64.66%
NP 1,016 16,151 16,392 203 300 3,852 3,223 -53.71%
-
NP to SH 1,016 16,151 16,392 203 300 3,852 3,223 -53.71%
-
Tax Rate 21.60% 26.85% 27.47% 47.00% 20.84% 31.28% 29.23% -
Total Cost 7,582 18,936 9,295 15,324 6,936 34,811 26,772 -56.90%
-
Net Worth 202,556 201,246 132,419 117,739 123,599 119,937 121,595 40.56%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 5,768 2,625 1,740 - 4,669 2,344 -
Div Payout % - 35.71% 16.01% 857.14% - 121.21% 72.73% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 202,556 201,246 132,419 117,739 123,599 119,937 121,595 40.56%
NOSH 64,303 64,091 29,167 29,000 30,000 29,181 29,300 68.95%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.82% 46.03% 63.81% 1.31% 4.15% 9.96% 10.75% -
ROE 0.50% 8.03% 12.38% 0.17% 0.24% 3.21% 2.65% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 13.37 54.75 88.07 53.54 24.12 132.49 102.37 -74.29%
EPS 1.58 25.20 56.20 0.70 1.00 13.20 11.00 -72.60%
DPS 0.00 9.00 9.00 6.00 0.00 16.00 8.00 -
NAPS 3.15 3.14 4.54 4.06 4.12 4.11 4.15 -16.80%
Adjusted Per Share Value based on latest NOSH - 32,333
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 12.25 49.97 36.59 22.11 10.31 55.07 42.72 -56.54%
EPS 1.45 23.00 23.35 0.29 0.43 5.49 4.59 -53.64%
DPS 0.00 8.22 3.74 2.48 0.00 6.65 3.34 -
NAPS 2.885 2.8663 1.886 1.6769 1.7604 1.7082 1.7318 40.57%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.30 2.03 1.87 1.70 1.53 1.52 1.87 -
P/RPS 17.20 3.71 2.12 3.18 6.34 1.15 1.83 345.97%
P/EPS 145.57 8.06 3.33 242.86 153.00 11.52 17.00 319.09%
EY 0.69 12.41 30.05 0.41 0.65 8.68 5.88 -76.06%
DY 0.00 4.43 4.81 3.53 0.00 10.53 4.28 -
P/NAPS 0.73 0.65 0.41 0.42 0.37 0.37 0.45 38.10%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 -
Price 2.24 2.00 2.01 2.18 1.65 1.72 1.82 -
P/RPS 16.75 3.65 2.28 4.07 6.84 1.30 1.78 346.33%
P/EPS 141.77 7.94 3.58 311.43 165.00 13.03 16.55 319.20%
EY 0.71 12.60 27.96 0.32 0.61 7.67 6.04 -76.03%
DY 0.00 4.50 4.48 2.75 0.00 9.30 4.40 -
P/NAPS 0.71 0.64 0.44 0.54 0.40 0.42 0.44 37.61%

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