[SOP] QoQ Cumulative 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- 34.21%
YoY- 259.14%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 17,649 66,228 45,773 24,894 13,424 36,675 23,972 -18.48%
PBT 6,693 18,714 11,829 5,335 3,575 4,257 3,151 65.31%
Tax -1,908 -4,510 -4,970 -2,114 -1,175 -2,237 -980 55.98%
NP 4,785 14,204 6,859 3,221 2,400 2,020 2,171 69.44%
-
NP to SH 4,785 14,204 6,859 3,221 2,400 2,020 2,171 69.44%
-
Tax Rate 28.51% 24.10% 42.02% 39.63% 32.87% 52.55% 31.10% -
Total Cost 12,864 52,024 38,914 21,673 11,024 34,655 21,801 -29.67%
-
Net Worth 173,741 157,590 164,350 160,574 159,367 157,427 159,269 5.97%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,741 157,590 164,350 160,574 159,367 157,427 159,269 5.97%
NOSH 94,940 94,933 95,000 95,014 94,861 94,835 94,803 0.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 27.11% 21.45% 14.98% 12.94% 17.88% 5.51% 9.06% -
ROE 2.75% 9.01% 4.17% 2.01% 1.51% 1.28% 1.36% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.59 69.76 48.18 26.20 14.15 38.67 25.29 -18.56%
EPS 5.04 15.00 7.22 3.39 2.53 2.13 2.29 69.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.66 1.73 1.69 1.68 1.66 1.68 5.87%
Adjusted Per Share Value based on latest NOSH - 95,465
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.98 7.42 5.13 2.79 1.50 4.11 2.69 -18.49%
EPS 0.54 1.59 0.77 0.36 0.27 0.23 0.24 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.1766 0.1842 0.18 0.1786 0.1764 0.1785 5.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 10.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.70 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.65 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 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 27/11/01 -
Price 1.90 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 10.22 2.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.70 12.70 0.00 0.00 0.00 0.00 0.00 -
EY 2.65 7.87 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 1.04 1.14 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