Highlights

[NPC] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [NPC]: NPC RESOURCES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     73.81%    YoY -     30.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 190,000 129,721 58,817 225,260 159,976 100,917 51,850 137.12%
  QoQ % 46.47% 120.55% -73.89% 40.81% 58.52% 94.63% -
  Horiz. % 366.44% 250.19% 113.44% 434.45% 308.54% 194.63% 100.00%
PBT -27,771 -13,049 -39,348 -14,557 -21,854 -15,741 -5,421 196.29%
  QoQ % -112.82% 66.84% -170.30% 33.39% -38.83% -190.37% -
  Horiz. % 512.29% 240.71% 725.84% 268.53% 403.14% 290.37% 100.00%
Tax 294 1,407 1,731 -414 -357 -8 227 18.76%
  QoQ % -79.10% -18.72% 518.12% -15.97% -4,362.50% -103.52% -
  Horiz. % 129.52% 619.82% 762.56% -182.38% -157.27% -3.52% 100.00%
NP -27,477 -11,642 -37,617 -14,971 -22,211 -15,749 -5,194 202.69%
  QoQ % -136.02% 69.05% -151.27% 32.60% -41.03% -203.22% -
  Horiz. % 529.01% 224.14% 724.24% 288.24% 427.63% 303.22% 100.00%
NP to SH -19,403 -7,737 -29,539 -11,993 -14,988 -11,190 -2,857 257.37%
  QoQ % -150.78% 73.81% -146.30% 19.98% -33.94% -291.67% -
  Horiz. % 679.14% 270.81% 1,033.92% 419.78% 524.61% 391.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 217,477 141,363 96,434 240,231 182,187 116,666 57,044 143.45%
  QoQ % 53.84% 46.59% -59.86% 31.86% 56.16% 104.52% -
  Horiz. % 381.24% 247.81% 169.05% 421.13% 319.38% 204.52% 100.00%
Net Worth 482,644 513,028 454,597 510,686 254,759 255,927 258,280 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 482,644 513,028 454,597 510,686 254,759 255,927 258,280 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
NOSH 116,863 116,863 116,863 116,862 116,862 116,862 116,869 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -14.46 % -8.97 % -63.96 % -6.65 % -13.88 % -15.61 % -10.02 % 27.62%
  QoQ % -61.20% 85.98% -861.80% 52.09% 11.08% -55.79% -
  Horiz. % 144.31% 89.52% 638.32% 66.37% 138.52% 155.79% 100.00%
ROE -4.02 % -1.51 % -6.50 % -2.35 % -5.88 % -4.37 % -1.11 % 135.28%
  QoQ % -166.23% 76.77% -176.60% 60.03% -34.55% -293.69% -
  Horiz. % 362.16% 136.04% 585.59% 211.71% 529.73% 393.69% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.58 111.00 50.33 192.76 136.89 86.36 44.37 137.11%
  QoQ % 46.47% 120.54% -73.89% 40.81% 58.51% 94.64% -
  Horiz. % 366.42% 250.17% 113.43% 434.44% 308.52% 194.64% 100.00%
EPS -16.60 -6.62 -25.28 -10.26 -12.83 -9.58 -2.44 257.79%
  QoQ % -150.76% 73.81% -146.39% 20.03% -33.92% -292.62% -
  Horiz. % 680.33% 271.31% 1,036.07% 420.49% 525.82% 392.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1300 4.3900 3.8900 4.3700 2.1800 2.1900 2.2100 51.55%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.90% -
  Horiz. % 186.88% 198.64% 176.02% 197.74% 98.64% 99.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.33 108.10 49.01 187.72 133.31 84.10 43.21 137.11%
  QoQ % 46.47% 120.57% -73.89% 40.81% 58.51% 94.63% -
  Horiz. % 366.42% 250.17% 113.42% 434.44% 308.52% 194.63% 100.00%
EPS -16.17 -6.45 -24.62 -9.99 -12.49 -9.33 -2.38 257.47%
  QoQ % -150.70% 73.80% -146.45% 20.02% -33.87% -292.02% -
  Horiz. % 679.41% 271.01% 1,034.45% 419.75% 524.79% 392.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0220 4.2752 3.7883 4.2557 2.1230 2.1327 2.1523 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.45% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.9100 1.9000 1.9200 1.9000 1.9000 1.9000 1.7800 -
P/RPS 1.17 1.71 3.81 0.99 1.39 2.20 4.01 -55.91%
  QoQ % -31.58% -55.12% 284.85% -28.78% -36.82% -45.14% -
  Horiz. % 29.18% 42.64% 95.01% 24.69% 34.66% 54.86% 100.00%
P/EPS -11.50 -28.70 -7.60 -18.51 -14.81 -19.84 -72.81 -70.68%
  QoQ % 59.93% -277.63% 58.94% -24.98% 25.35% 72.75% -
  Horiz. % 15.79% 39.42% 10.44% 25.42% 20.34% 27.25% 100.00%
EY -8.69 -3.48 -13.16 -5.40 -6.75 -5.04 -1.37 241.51%
  QoQ % -149.71% 73.56% -143.70% 20.00% -33.93% -267.88% -
  Horiz. % 634.31% 254.01% 960.58% 394.16% 492.70% 367.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.43 0.49 0.43 0.87 0.87 0.81 -31.35%
  QoQ % 6.98% -12.24% 13.95% -50.57% 0.00% 7.41% -
  Horiz. % 56.79% 53.09% 60.49% 53.09% 107.41% 107.41% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 28/02/20 27/11/19 27/08/19 28/05/19 -
Price 1.8500 1.9000 1.9000 1.8500 1.9000 1.9000 1.7800 -
P/RPS 1.14 1.71 3.78 0.96 1.39 2.20 4.01 -56.67%
  QoQ % -33.33% -54.76% 293.75% -30.94% -36.82% -45.14% -
  Horiz. % 28.43% 42.64% 94.26% 23.94% 34.66% 54.86% 100.00%
P/EPS -11.14 -28.70 -7.52 -18.03 -14.81 -19.84 -72.81 -71.30%
  QoQ % 61.18% -281.65% 58.29% -21.74% 25.35% 72.75% -
  Horiz. % 15.30% 39.42% 10.33% 24.76% 20.34% 27.25% 100.00%
EY -8.97 -3.48 -13.30 -5.55 -6.75 -5.04 -1.37 248.79%
  QoQ % -157.76% 73.83% -139.64% 17.78% -33.93% -267.88% -
  Horiz. % 654.74% 254.01% 970.80% 405.11% 492.70% 367.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.43 0.49 0.42 0.87 0.87 0.81 -32.35%
  QoQ % 4.65% -12.24% 16.67% -51.72% 0.00% 7.41% -
  Horiz. % 55.56% 53.09% 60.49% 51.85% 107.41% 107.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

434  303  629  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS