[NPC] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -885.21%
YoY- -933.92%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 264,640 253,333 259,442 235,268 225,260 213,301 201,834 19.69%
PBT -15,064 -37,028 -26,098 -157,392 -14,557 -29,138 -31,482 -38.68%
Tax 1,772 392 2,814 6,924 -414 -476 -16 -
NP -13,292 -36,636 -23,284 -150,468 -14,971 -29,614 -31,498 -43.59%
-
NP to SH -11,000 -25,870 -15,474 -118,156 -11,993 -19,984 -22,380 -37.58%
-
Tax Rate - - - - - - - -
Total Cost 277,932 289,969 282,726 385,736 240,231 242,915 233,332 12.30%
-
Net Worth 499,005 482,644 513,028 454,597 510,686 254,759 255,927 55.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 499,005 482,644 513,028 454,597 510,686 254,759 255,927 55.75%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -5.02% -14.46% -8.97% -63.96% -6.65% -13.88% -15.61% -
ROE -2.20% -5.36% -3.02% -25.99% -2.35% -7.84% -8.74% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 226.45 216.78 222.01 201.32 192.76 182.52 172.71 19.69%
EPS -9.41 -22.13 -13.24 -101.12 -10.26 -17.11 -19.16 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.13 4.39 3.89 4.37 2.18 2.19 55.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 220.53 211.11 216.20 196.06 187.72 177.75 168.20 19.69%
EPS -9.17 -21.56 -12.90 -98.46 -9.99 -16.65 -18.65 -37.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1584 4.022 4.2752 3.7883 4.2557 2.123 2.1327 55.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.90 1.91 1.90 1.92 1.90 1.90 1.90 -
P/RPS 0.84 0.88 0.86 0.95 0.99 1.04 1.10 -16.38%
P/EPS -20.19 -8.63 -14.35 -1.90 -18.51 -11.11 -9.92 60.25%
EY -4.95 -11.59 -6.97 -52.66 -5.40 -9.00 -10.08 -37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.43 0.49 0.43 0.87 0.87 -36.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 28/08/20 30/06/20 28/02/20 27/11/19 27/08/19 -
Price 0.00 1.85 1.90 1.90 1.85 1.90 1.90 -
P/RPS 0.00 0.85 0.86 0.94 0.96 1.04 1.10 -
P/EPS 0.00 -8.36 -14.35 -1.88 -18.03 -11.11 -9.92 -
EY 0.00 -11.97 -6.97 -53.21 -5.55 -9.00 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.43 0.49 0.42 0.87 0.87 -

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