[NPC] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -7.36%
YoY- -456.89%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,059 49,067 51,850 66,419 50,080 54,214 57,693 1.57%
PBT -6,113 -10,320 -5,421 47 -16,881 -21,480 -2,336 89.78%
Tax -349 -235 227 -13,939 -619 -147 -1,798 -66.44%
NP -6,462 -10,555 -5,194 -13,892 -17,500 -21,627 -4,134 34.65%
-
NP to SH -3,798 -8,333 -2,857 -13,719 -12,779 -16,973 -1,001 143.06%
-
Tax Rate - - - 29,657.45% - - - -
Total Cost 65,521 59,622 57,044 80,311 67,580 75,841 61,827 3.94%
-
Net Worth 254,759 255,927 258,280 300,366 301,534 319,066 335,454 -16.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 1,168 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,759 255,927 258,280 300,366 301,534 319,066 335,454 -16.74%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -10.94% -21.51% -10.02% -20.92% -34.94% -39.89% -7.17% -
ROE -1.49% -3.26% -1.11% -4.57% -4.24% -5.32% -0.30% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 50.54 41.99 44.37 56.83 42.85 46.39 49.36 1.58%
EPS -3.25 -7.13 -2.44 -11.74 -10.93 -14.52 -0.86 142.42%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.18 2.19 2.21 2.57 2.58 2.73 2.87 -16.73%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 50.63 42.06 44.45 56.94 42.93 46.47 49.46 1.56%
EPS -3.26 -7.14 -2.45 -11.76 -10.95 -14.55 -0.86 142.91%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.1839 2.1939 2.214 2.5748 2.5848 2.7351 2.8756 -16.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.90 1.90 1.78 1.83 1.80 1.85 2.00 -
P/RPS 3.76 4.53 4.01 3.22 4.20 3.99 4.05 -4.82%
P/EPS -58.46 -26.65 -72.81 -15.59 -16.46 -12.74 -233.53 -60.24%
EY -1.71 -3.75 -1.37 -6.41 -6.07 -7.85 -0.43 150.79%
DY 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 0.87 0.87 0.81 0.71 0.70 0.68 0.70 15.58%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 28/05/19 01/03/19 27/11/18 24/08/18 28/05/18 -
Price 1.90 1.90 1.78 2.00 1.78 2.00 2.00 -
P/RPS 3.76 4.53 4.01 3.52 4.15 4.31 4.05 -4.82%
P/EPS -58.46 -26.65 -72.81 -17.04 -16.28 -13.77 -233.53 -60.24%
EY -1.71 -3.75 -1.37 -5.87 -6.14 -7.26 -0.43 150.79%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.87 0.87 0.81 0.78 0.69 0.73 0.70 15.58%

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