[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -70.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 185,752 140,918 92,761 45,464 181,702 138,264 91,325 60.74%
PBT 35,712 30,010 20,503 10,353 35,875 30,032 19,152 51.66%
Tax -7,043 -7,691 -5,261 -2,615 -9,482 -8,703 -5,645 15.94%
NP 28,669 22,319 15,242 7,738 26,393 21,329 13,507 65.38%
-
NP to SH 28,669 22,319 15,242 7,738 26,393 21,329 13,507 65.38%
-
Tax Rate 19.72% 25.63% 25.66% 25.26% 26.43% 28.98% 29.47% -
Total Cost 157,083 118,599 77,519 37,726 155,309 116,935 77,818 59.92%
-
Net Worth 112,183 109,026 101,989 0 15,320,508 0 0 -
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 112,183 109,026 101,989 0 15,320,508 0 0 -
NOSH 623,239 3,891 3,891 644,833 628,404 3,890 3,891 2876.91%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 15.43% 15.84% 16.43% 17.02% 14.53% 15.43% 14.79% -
ROE 25.56% 20.47% 14.94% 0.00% 0.17% 0.00% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 29.80 3,621.60 2,383.84 7.05 28.91 3,553.67 2,346.85 -94.60%
EPS 4.60 573.60 391.70 1.20 4.20 548.20 347.10 -94.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 28.02 26.21 0.00 24.38 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 644,833
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 16.54 12.55 8.26 4.05 16.18 12.31 8.13 60.76%
EPS 2.55 1.99 1.36 0.69 2.35 1.90 1.20 65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0971 0.0908 0.00 13.6401 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 - - - - - - -
Price 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.87 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.20 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 21/04/03 21/04/03 - - - - -
Price 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.65 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.39 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.00 0.00 0.00 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