[NPC] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.06%
YoY- -176.09%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 201,834 207,400 228,406 215,982 223,814 230,772 247,733 -12.80%
PBT -31,482 -21,684 -40,650 -54,262 -47,632 -9,344 49,508 -
Tax -16 908 -16,503 -3,418 -3,890 -7,192 -8,162 -98.45%
NP -31,498 -20,776 -57,153 -57,681 -51,522 -16,536 41,346 -
-
NP to SH -22,380 -11,428 -44,472 -41,004 -35,948 -4,004 44,259 -
-
Tax Rate - - - - - - 16.49% -
Total Cost 233,332 228,176 285,559 273,663 275,336 247,308 206,387 8.54%
-
Net Worth 255,927 258,280 300,366 301,534 319,066 335,454 388,800 -24.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 1,168 1,558 2,337 - 1,200 -
Div Payout % - - 0.00% 0.00% 0.00% - 2.71% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 255,927 258,280 300,366 301,534 319,066 335,454 388,800 -24.38%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -15.61% -10.02% -25.02% -26.71% -23.02% -7.17% 16.69% -
ROE -8.74% -4.42% -14.81% -13.60% -11.27% -1.19% 11.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 172.71 177.46 195.43 184.80 191.50 197.44 206.44 -11.24%
EPS -19.16 -9.76 -38.05 -35.08 -30.76 -3.44 37.79 -
DPS 0.00 0.00 1.00 1.33 2.00 0.00 1.00 -
NAPS 2.19 2.21 2.57 2.58 2.73 2.87 3.24 -23.03%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 173.02 177.79 195.79 185.15 191.86 197.82 212.36 -12.79%
EPS -19.18 -9.80 -38.12 -35.15 -30.82 -3.43 37.94 -
DPS 0.00 0.00 1.00 1.34 2.00 0.00 1.03 -
NAPS 2.1939 2.214 2.5748 2.5848 2.7351 2.8756 3.3329 -24.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.90 1.78 1.83 1.80 1.85 2.00 1.95 -
P/RPS 1.10 1.00 0.94 0.97 0.97 1.01 0.94 11.07%
P/EPS -9.92 -18.20 -4.81 -5.13 -6.01 -58.38 5.29 -
EY -10.08 -5.49 -20.79 -19.49 -16.63 -1.71 18.91 -
DY 0.00 0.00 0.55 0.74 1.08 0.00 0.51 -
P/NAPS 0.87 0.81 0.71 0.70 0.68 0.70 0.60 28.19%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 01/03/19 27/11/18 24/08/18 28/05/18 27/02/18 -
Price 1.90 1.78 2.00 1.78 2.00 2.00 2.00 -
P/RPS 1.10 1.00 1.02 0.96 1.04 1.01 0.97 8.77%
P/EPS -9.92 -18.20 -5.26 -5.07 -6.50 -58.38 5.42 -
EY -10.08 -5.49 -19.03 -19.71 -15.38 -1.71 18.44 -
DY 0.00 0.00 0.50 0.75 1.00 0.00 0.50 -
P/NAPS 0.87 0.81 0.78 0.69 0.73 0.70 0.62 25.41%

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