[NPC] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 66.33%
YoY- 66.1%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 411,586 363,432 350,127 318,093 275,086 206,796 264,640 34.34%
PBT 3,810 37,956 7,900 -22,868 -48,442 -67,432 -15,064 -
Tax 9,860 -1,724 3,564 4,004 7,662 1,260 1,772 214.99%
NP 13,670 36,232 11,464 -18,864 -40,780 -66,172 -13,292 -
-
NP to SH 8,686 24,520 10,537 -8,770 -26,046 -50,164 -11,000 -
-
Tax Rate -258.79% 4.54% -45.11% - - - - -
Total Cost 397,916 327,200 338,663 336,957 315,866 272,968 277,932 27.11%
-
Net Worth 518,871 517,703 502,510 484,981 469,789 468,620 499,005 2.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,871 517,703 502,510 484,981 469,789 468,620 499,005 2.64%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.32% 9.97% 3.27% -5.93% -14.82% -32.00% -5.02% -
ROE 1.67% 4.74% 2.10% -1.81% -5.54% -10.70% -2.20% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 352.20 310.99 299.60 272.19 235.39 176.96 226.45 34.34%
EPS 7.44 21.00 9.02 -7.51 -22.28 -42.92 -9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.43 4.30 4.15 4.02 4.01 4.27 2.64%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 342.99 302.86 291.77 265.08 229.24 172.33 220.53 34.34%
EPS 7.24 20.43 8.78 -7.31 -21.71 -41.80 -9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3239 4.3142 4.1876 4.0415 3.9149 3.9052 4.1584 2.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.86 1.91 1.87 1.88 1.89 0.00 1.90 -
P/RPS 0.53 0.61 0.62 0.69 0.80 0.00 0.84 -26.49%
P/EPS 25.02 9.10 20.74 -25.05 -8.48 0.00 -20.19 -
EY 4.00 10.99 4.82 -3.99 -11.79 0.00 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.45 0.47 0.00 0.44 -3.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 26/11/21 13/09/21 29/06/21 31/03/21 -
Price 1.85 1.95 2.10 1.89 1.88 2.00 0.00 -
P/RPS 0.53 0.63 0.70 0.69 0.80 1.13 0.00 -
P/EPS 24.89 9.29 23.29 -25.18 -8.44 -4.66 0.00 -
EY 4.02 10.76 4.29 -3.97 -11.86 -21.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.49 0.46 0.47 0.50 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