[NWP] YoY Quarter Result on 30-Nov-2021 [#3]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 2.29%
YoY- -89.11%
View:
Show?
Quarter Result
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 68 714 1,856 2,446 4,135 2,517 5,821 -49.53%
PBT -2,466 -1,442 -1,093 -924 -718 -601 353 -
Tax -264 0 0 -12 0 0 2 -
NP -2,730 -1,442 -1,093 -936 -718 -601 355 -
-
NP to SH -2,727 -1,442 -1,093 -936 -716 -599 355 -
-
Tax Rate - - - - - - -0.57% -
Total Cost 2,798 2,156 2,949 3,382 4,853 3,118 5,466 -9.77%
-
Net Worth 30,164 29,294 38,394 47,109 48,015 42,150 47,311 -6.68%
Dividend
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 30,164 29,294 38,394 47,109 48,015 42,150 47,311 -6.68%
NOSH 526,403 431,478 427,253 392,253 361,020 315,263 322,727 7.80%
Ratio Analysis
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin -4,014.71% -201.96% -58.89% -38.27% -17.36% -23.88% 6.10% -
ROE -9.04% -4.92% -2.85% -1.99% -1.49% -1.42% 0.75% -
Per Share
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 0.01 0.17 0.39 0.62 1.15 0.80 1.80 -54.98%
EPS -0.53 -0.33 -0.23 -0.26 -0.20 -0.19 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.068 0.0813 0.1201 0.133 0.1337 0.1466 -13.07%
Adjusted Per Share Value based on latest NOSH - 526,403
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 0.01 0.14 0.35 0.46 0.79 0.48 1.11 -51.50%
EPS -0.52 -0.27 -0.21 -0.18 -0.14 -0.11 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0557 0.0729 0.0895 0.0912 0.0801 0.0899 -6.68%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.28 0.15 0.11 0.115 0.20 0.405 0.15 -
P/RPS 2,108.80 90.50 27.99 18.44 17.46 50.73 8.32 134.12%
P/EPS -52.58 -44.81 -47.53 -48.19 -100.84 -213.16 136.36 -
EY -1.90 -2.23 -2.10 -2.07 -0.99 -0.47 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 2.21 1.35 0.96 1.50 3.03 1.02 26.67%
Price Multiplier on Announcement Date
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/01/22 29/01/21 31/07/19 01/08/18 31/07/17 28/07/16 30/07/15 -
Price 0.165 0.225 0.09 0.125 0.18 0.31 0.11 -
P/RPS 1,242.68 135.76 22.90 20.05 15.72 38.83 6.10 126.39%
P/EPS -30.99 -67.22 -38.89 -52.38 -90.76 -163.16 100.00 -
EY -3.23 -1.49 -2.57 -1.91 -1.10 -0.61 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.31 1.11 1.04 1.35 2.32 0.75 22.43%

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