[NPC] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1695.6%
YoY- -147.62%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 51,850 228,406 161,987 111,907 57,693 247,733 177,677 -56.03%
PBT -5,421 -40,650 -40,697 -23,816 -2,336 49,508 46,504 -
Tax 227 -16,503 -2,564 -1,945 -1,798 -8,162 -7,050 -
NP -5,194 -57,153 -43,261 -25,761 -4,134 41,346 39,454 -
-
NP to SH -2,857 -44,472 -30,753 -17,974 -1,001 44,259 40,415 -
-
Tax Rate - - - - - 16.49% 15.16% -
Total Cost 57,044 285,559 205,248 137,668 61,827 206,387 138,223 -44.59%
-
Net Worth 258,280 300,366 301,534 319,066 335,454 388,800 385,740 -23.48%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,168 1,168 1,168 - 1,200 1,168 -
Div Payout % - 0.00% 0.00% 0.00% - 2.71% 2.89% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 258,280 300,366 301,534 319,066 335,454 388,800 385,740 -23.48%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -10.02% -25.02% -26.71% -23.02% -7.17% 16.69% 22.21% -
ROE -1.11% -14.81% -10.20% -5.63% -0.30% 11.38% 10.48% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 44.37 195.43 138.60 95.75 49.36 206.44 152.00 -56.02%
EPS -2.44 -38.05 -26.31 -15.38 -0.86 37.79 34.49 -
DPS 0.00 1.00 1.00 1.00 0.00 1.00 1.00 -
NAPS 2.21 2.57 2.58 2.73 2.87 3.24 3.30 -23.47%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 44.45 195.79 138.86 95.93 49.46 212.36 152.31 -56.03%
EPS -2.45 -38.12 -26.36 -15.41 -0.86 37.94 34.64 -
DPS 0.00 1.00 1.00 1.00 0.00 1.03 1.00 -
NAPS 2.214 2.5748 2.5848 2.7351 2.8756 3.3329 3.3067 -23.48%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.78 1.83 1.80 1.85 2.00 1.95 1.90 -
P/RPS 4.01 0.94 1.30 1.93 4.05 0.94 1.25 117.66%
P/EPS -72.81 -4.81 -6.84 -12.03 -233.53 5.29 5.50 -
EY -1.37 -20.79 -14.62 -8.31 -0.43 18.91 18.20 -
DY 0.00 0.55 0.56 0.54 0.00 0.51 0.53 -
P/NAPS 0.81 0.71 0.70 0.68 0.70 0.60 0.58 24.96%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 01/03/19 27/11/18 24/08/18 28/05/18 27/02/18 23/11/17 -
Price 1.78 2.00 1.78 2.00 2.00 2.00 2.10 -
P/RPS 4.01 1.02 1.28 2.09 4.05 0.97 1.38 103.76%
P/EPS -72.81 -5.26 -6.76 -13.00 -233.53 5.42 6.07 -
EY -1.37 -19.03 -14.78 -7.69 -0.43 18.44 16.46 -
DY 0.00 0.50 0.56 0.50 0.00 0.50 0.48 -
P/NAPS 0.81 0.78 0.69 0.73 0.70 0.62 0.64 17.02%

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