[NPC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 57.48%
YoY- 8.28%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 318,093 275,086 206,796 264,640 253,333 259,442 235,268 22.24%
PBT -22,868 -48,442 -67,432 -15,064 -37,028 -26,098 -157,392 -72.33%
Tax 4,004 7,662 1,260 1,772 392 2,814 6,924 -30.56%
NP -18,864 -40,780 -66,172 -13,292 -36,636 -23,284 -150,468 -74.91%
-
NP to SH -8,770 -26,046 -50,164 -11,000 -25,870 -15,474 -118,156 -82.31%
-
Tax Rate - - - - - - - -
Total Cost 336,957 315,866 272,968 277,932 289,969 282,726 385,736 -8.61%
-
Net Worth 484,981 469,789 468,620 499,005 482,644 513,028 454,597 4.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 484,981 469,789 468,620 499,005 482,644 513,028 454,597 4.40%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.93% -14.82% -32.00% -5.02% -14.46% -8.97% -63.96% -
ROE -1.81% -5.54% -10.70% -2.20% -5.36% -3.02% -25.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 272.19 235.39 176.96 226.45 216.78 222.01 201.32 22.24%
EPS -7.51 -22.28 -42.92 -9.41 -22.13 -13.24 -101.12 -82.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.02 4.01 4.27 4.13 4.39 3.89 4.40%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 272.68 235.81 177.27 226.86 217.16 222.40 201.68 22.24%
EPS -7.52 -22.33 -43.00 -9.43 -22.18 -13.26 -101.29 -82.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1574 4.0271 4.0171 4.2776 4.1373 4.3978 3.8969 4.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.88 1.89 0.00 1.90 1.91 1.90 1.92 -
P/RPS 0.69 0.80 0.00 0.84 0.88 0.86 0.95 -19.18%
P/EPS -25.05 -8.48 0.00 -20.19 -8.63 -14.35 -1.90 457.21%
EY -3.99 -11.79 0.00 -4.95 -11.59 -6.97 -52.66 -82.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.00 0.44 0.46 0.43 0.49 -5.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 13/09/21 29/06/21 31/03/21 27/11/20 28/08/20 30/06/20 -
Price 1.89 1.88 2.00 0.00 1.85 1.90 1.90 -
P/RPS 0.69 0.80 1.13 0.00 0.85 0.86 0.94 -18.61%
P/EPS -25.18 -8.44 -4.66 0.00 -8.36 -14.35 -1.88 463.09%
EY -3.97 -11.86 -21.46 0.00 -11.97 -6.97 -53.21 -82.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.00 0.45 0.43 0.49 -4.12%

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