[NPC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 56.48%
YoY- 366100.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 122,614 76,265 32,906 129,559 84,978 52,501 25,130 187.39%
PBT 8,034 5,072 2,328 13,179 8,371 5,368 2,472 119.25%
Tax -2,503 -1,629 -863 -2,425 -1,580 -1,063 -684 137.27%
NP 5,531 3,443 1,465 10,754 6,791 4,305 1,788 112.15%
-
NP to SH 5,531 3,443 1,465 10,980 7,017 4,305 1,788 112.15%
-
Tax Rate 31.16% 32.12% 37.07% 18.40% 18.87% 19.80% 27.67% -
Total Cost 117,083 72,822 31,441 118,805 78,187 48,196 23,342 192.73%
-
Net Worth 80,057 79,906 79,772 120,368 113,499 100,471 116,075 -21.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 80,057 79,906 79,772 120,368 113,499 100,471 116,075 -21.92%
NOSH 80,057 79,906 79,772 73,395 71,383 63,589 72,096 7.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.51% 4.51% 4.45% 8.30% 7.99% 8.20% 7.12% -
ROE 6.91% 4.31% 1.84% 9.12% 6.18% 4.28% 1.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 153.16 95.44 41.25 176.52 119.04 82.56 34.86 168.01%
EPS 4.61 4.30 1.83 14.96 9.83 6.77 2.48 51.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.64 1.59 1.58 1.61 -27.18%
Adjusted Per Share Value based on latest NOSH - 80,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 102.18 63.55 27.42 107.97 70.82 43.75 20.94 187.41%
EPS 4.61 2.87 1.22 9.15 5.85 3.59 1.49 112.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6671 0.6659 0.6648 1.0031 0.9458 0.8373 0.9673 -21.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.06 1.14 1.00 1.22 1.21 1.44 0.00 -
P/RPS 0.69 1.19 2.42 0.69 1.02 1.74 0.00 -
P/EPS 15.34 26.46 54.45 8.16 12.31 21.27 0.00 -
EY 6.52 3.78 1.84 12.26 8.12 4.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 1.00 0.74 0.76 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 10/05/02 -
Price 1.35 1.16 1.05 1.15 1.19 1.39 1.54 -
P/RPS 0.88 1.22 2.55 0.65 1.00 1.68 4.42 -65.87%
P/EPS 19.54 26.92 57.17 7.69 12.11 20.53 62.10 -53.70%
EY 5.12 3.71 1.75 13.01 8.26 4.87 1.61 116.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.05 0.70 0.75 0.88 0.96 25.49%

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