[NPC] QoQ Annualized 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- -8.46%
YoY- -200.48%
View:
Show?
Annualized 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 213,301 201,834 207,400 228,406 215,982 223,814 230,772 -5.10%
PBT -29,138 -31,482 -21,684 -40,650 -54,262 -47,632 -9,344 113.29%
Tax -476 -16 908 -16,503 -3,418 -3,890 -7,192 -83.61%
NP -29,614 -31,498 -20,776 -57,153 -57,681 -51,522 -16,536 47.42%
-
NP to SH -19,984 -22,380 -11,428 -44,472 -41,004 -35,948 -4,004 191.76%
-
Tax Rate - - - - - - - -
Total Cost 242,915 233,332 228,176 285,559 273,663 275,336 247,308 -1.18%
-
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 1,558 2,337 - -
Div Payout % - - - 0.00% 0.00% 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 -13.88% -15.61% -10.02% -25.02% -26.71% -23.02% -7.17% -
ROE -7.84% -8.74% -4.42% -14.81% -13.60% -11.27% -1.19% -
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 182.52 172.71 177.46 195.43 184.80 191.50 197.44 -5.09%
EPS -17.11 -19.16 -9.76 -38.05 -35.08 -30.76 -3.44 191.09%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 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 177.75 168.20 172.83 190.34 179.99 186.51 192.31 -5.10%
EPS -16.65 -18.65 -9.52 -37.06 -34.17 -29.96 -3.34 191.53%
DPS 0.00 0.00 0.00 0.97 1.30 1.95 0.00 -
NAPS 2.123 2.1327 2.1523 2.5031 2.5128 2.6589 2.7955 -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 1.04 1.10 1.00 0.94 0.97 0.97 1.01 1.96%
P/EPS -11.11 -9.92 -18.20 -4.81 -5.13 -6.01 -58.38 -66.88%
EY -9.00 -10.08 -5.49 -20.79 -19.49 -16.63 -1.71 202.26%
DY 0.00 0.00 0.00 0.55 0.74 1.08 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 1.04 1.10 1.00 1.02 0.96 1.04 1.01 1.96%
P/EPS -11.11 -9.92 -18.20 -5.26 -5.07 -6.50 -58.38 -66.88%
EY -9.00 -10.08 -5.49 -19.03 -19.71 -15.38 -1.71 202.26%
DY 0.00 0.00 0.00 0.50 0.75 1.00 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