[NSOP] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -52.31%
YoY- -67.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 9,400 10,160 8,291 7,236 8,668 9,855 9,947 -3.69%
PBT -522 22,217 4 379 1,051 1,403 1,855 -
Tax 522 -6,028 -4 -79 -422 -305 -641 -
NP 0 16,189 0 300 629 1,098 1,214 -
-
NP to SH -241 16,189 -97 300 629 1,098 1,214 -
-
Tax Rate - 27.13% 100.00% 20.84% 40.15% 21.74% 34.56% -
Total Cost 9,400 -6,029 8,291 6,936 8,039 8,757 8,733 5.01%
-
Net Worth 189,185 132,428 131,273 123,599 117,508 123,154 118,798 36.25%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 875 1,939 - 2,287 - 2,312 -
Div Payout % - 5.41% 0.00% - 363.64% - 190.48% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 189,185 132,428 131,273 123,599 117,508 123,154 118,798 36.25%
NOSH 60,249 29,169 32,333 30,000 28,590 29,675 28,904 62.95%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 159.34% 0.00% 4.15% 7.26% 11.14% 12.20% -
ROE -0.13% 12.22% -0.07% 0.24% 0.54% 0.89% 1.02% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.60 34.83 25.64 24.12 30.32 33.21 34.41 -40.90%
EPS -0.40 55.50 -0.30 1.00 2.20 3.70 4.20 -
DPS 0.00 3.00 6.00 0.00 8.00 0.00 8.00 -
NAPS 3.14 4.54 4.06 4.12 4.11 4.15 4.11 -16.38%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 13.39 14.47 11.81 10.31 12.35 14.04 14.17 -3.69%
EPS -0.34 23.06 -0.14 0.43 0.90 1.56 1.73 -
DPS 0.00 1.25 2.76 0.00 3.26 0.00 3.29 -
NAPS 2.6949 1.8864 1.8699 1.7606 1.6739 1.7543 1.6922 36.25%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.03 1.87 1.70 1.53 1.52 1.87 2.14 -
P/RPS 13.01 5.37 6.63 6.34 5.01 5.63 6.22 63.33%
P/EPS -507.50 3.37 -566.67 153.00 69.09 50.54 50.95 -
EY -0.20 29.68 -0.18 0.65 1.45 1.98 1.96 -
DY 0.00 1.60 3.53 0.00 5.26 0.00 3.74 -
P/NAPS 0.65 0.41 0.42 0.37 0.37 0.45 0.52 15.99%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 27/11/01 24/08/01 21/05/01 26/02/01 29/11/00 11/08/00 -
Price 2.00 2.01 2.18 1.65 1.72 1.82 2.14 -
P/RPS 12.82 5.77 8.50 6.84 5.67 5.48 6.22 61.74%
P/EPS -500.00 3.62 -726.67 165.00 78.18 49.19 50.95 -
EY -0.20 27.61 -0.14 0.61 1.28 2.03 1.96 -
DY 0.00 1.49 2.75 0.00 4.65 0.00 3.74 -
P/NAPS 0.64 0.44 0.54 0.40 0.42 0.44 0.52 14.80%

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