[NPC] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 220.14%
YoY- 195.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 407,349 411,586 363,432 350,127 318,093 275,086 206,796 57.07%
PBT -10,860 3,810 37,956 7,900 -22,868 -48,442 -67,432 -70.36%
Tax 6,461 9,860 -1,724 3,564 4,004 7,662 1,260 197.06%
NP -4,398 13,670 36,232 11,464 -18,864 -40,780 -66,172 -83.56%
-
NP to SH -5,041 8,686 24,520 10,537 -8,770 -26,046 -50,164 -78.35%
-
Tax Rate - -258.79% 4.54% -45.11% - - - -
Total Cost 411,747 397,916 327,200 338,663 336,957 315,866 272,968 31.49%
-
Net Worth 520,040 518,871 517,703 502,510 484,981 469,789 468,620 7.18%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 520,040 518,871 517,703 502,510 484,981 469,789 468,620 7.18%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.08% 3.32% 9.97% 3.27% -5.93% -14.82% -32.00% -
ROE -0.97% 1.67% 4.74% 2.10% -1.81% -5.54% -10.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 348.57 352.20 310.99 299.60 272.19 235.39 176.96 57.07%
EPS -4.56 7.44 21.00 9.02 -7.51 -22.28 -42.92 -77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.44 4.43 4.30 4.15 4.02 4.01 7.18%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 339.46 342.99 302.86 291.77 265.08 229.24 172.33 57.07%
EPS -4.20 7.24 20.43 8.78 -7.31 -21.71 -41.80 -78.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3337 4.3239 4.3142 4.1876 4.0415 3.9149 3.9052 7.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.88 1.86 1.91 1.87 1.88 1.89 0.00 -
P/RPS 0.54 0.53 0.61 0.62 0.69 0.80 0.00 -
P/EPS -43.58 25.02 9.10 20.74 -25.05 -8.48 0.00 -
EY -2.29 4.00 10.99 4.82 -3.99 -11.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.43 0.43 0.45 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 13/09/21 29/06/21 -
Price 1.87 1.85 1.95 2.10 1.89 1.88 2.00 -
P/RPS 0.54 0.53 0.63 0.70 0.69 0.80 1.13 -38.84%
P/EPS -43.35 24.89 9.29 23.29 -25.18 -8.44 -4.66 341.71%
EY -2.31 4.02 10.76 4.29 -3.97 -11.86 -21.46 -77.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.44 0.49 0.46 0.47 0.50 -10.96%

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