[NPC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 19.98%
YoY- 73.03%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative 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%
PBT -27,771 -13,049 -39,348 -14,557 -21,854 -15,741 -5,421 196.28%
Tax 294 1,407 1,731 -414 -357 -8 227 18.76%
NP -27,477 -11,642 -37,617 -14,971 -22,211 -15,749 -5,194 202.68%
-
NP to SH -19,403 -7,737 -29,539 -11,993 -14,988 -11,190 -2,857 257.37%
-
Tax Rate - - - - - - - -
Total Cost 217,477 141,363 96,434 240,231 182,187 116,666 57,044 143.45%
-
Net Worth 482,644 513,028 454,597 510,686 254,759 255,927 258,280 51.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
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% -
ROE -4.02% -1.51% -6.50% -2.35% -5.88% -4.37% -1.11% -
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%
EPS -16.60 -6.62 -25.28 -10.26 -12.83 -9.58 -2.44 257.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.39 3.89 4.37 2.18 2.19 2.21 51.54%
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%
EPS -16.17 -6.45 -24.62 -9.99 -12.49 -9.33 -2.38 257.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.022 4.2752 3.7883 4.2557 2.123 2.1327 2.1523 51.54%
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 1.91 1.90 1.92 1.90 1.90 1.90 1.78 -
P/RPS 1.17 1.71 3.81 0.99 1.39 2.20 4.01 -55.91%
P/EPS -11.50 -28.70 -7.60 -18.51 -14.81 -19.84 -72.81 -70.68%
EY -8.69 -3.48 -13.16 -5.40 -6.75 -5.04 -1.37 241.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.49 0.43 0.87 0.87 0.81 -31.35%
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 1.85 1.90 1.90 1.85 1.90 1.90 1.78 -
P/RPS 1.14 1.71 3.78 0.96 1.39 2.20 4.01 -56.66%
P/EPS -11.14 -28.70 -7.52 -18.03 -14.81 -19.84 -72.81 -71.29%
EY -8.97 -3.48 -13.30 -5.55 -6.75 -5.04 -1.37 248.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.49 0.42 0.87 0.87 0.81 -32.34%

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