[SOP] QoQ 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- -65.79%
YoY- 180.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter 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 20,455 20,879 11,470 13,424 12,703 10,577 40.72%
PBT 6,693 6,885 6,495 1,760 3,575 1,106 4,178 36.94%
Tax -1,908 460 -2,856 -939 -1,175 -1,106 17 -
NP 4,785 7,345 3,639 821 2,400 0 4,195 9.17%
-
NP to SH 4,785 7,345 3,639 821 2,400 -151 4,195 9.17%
-
Tax Rate 28.51% -6.68% 43.97% 53.35% 32.87% 100.00% -0.41% -
Total Cost 12,864 13,110 17,240 10,649 11,024 12,703 6,382 59.63%
-
Net Worth 173,741 95,017 164,372 161,336 159,367 156,662 159,447 5.89%
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 95,017 164,372 161,336 159,367 156,662 159,447 5.89%
NOSH 94,940 95,017 95,013 95,465 94,861 94,375 94,909 0.02%
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% 35.91% 17.43% 7.16% 17.88% 0.00% 39.66% -
ROE 2.75% 7.73% 2.21% 0.51% 1.51% -0.10% 2.63% -
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 21.53 21.97 12.01 14.15 13.46 11.14 40.73%
EPS 5.04 7.73 3.83 0.86 2.53 0.16 4.42 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.00 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 2.29 2.34 1.28 1.50 1.42 1.18 41.25%
EPS 0.54 0.82 0.41 0.09 0.27 -0.02 0.47 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1063 0.184 0.1806 0.1784 0.1753 0.1785 5.89%
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 8.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.70 24.58 0.00 0.00 0.00 0.00 0.00 -
EY 2.65 4.07 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 1.90 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