[NPC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.49%
YoY- 66.1%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 205,793 90,858 350,127 238,570 137,543 51,699 264,640 -15.47%
PBT 1,905 9,489 7,900 -17,151 -24,221 -16,858 -15,064 -
Tax 4,930 -431 3,564 3,003 3,831 315 1,772 98.18%
NP 6,835 9,058 11,464 -14,148 -20,390 -16,543 -13,292 -
-
NP to SH 4,343 6,130 10,537 -6,578 -13,023 -12,541 -11,000 -
-
Tax Rate -258.79% 4.54% -45.11% - - - - -
Total Cost 198,958 81,800 338,663 252,718 157,933 68,242 277,932 -20.02%
-
Net Worth 518,871 517,703 502,510 484,981 469,789 468,620 499,005 2.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,871 517,703 502,510 484,981 469,789 468,620 499,005 2.64%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.32% 9.97% 3.27% -5.93% -14.82% -32.00% -5.02% -
ROE 0.84% 1.18% 2.10% -1.36% -2.77% -2.68% -2.20% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 176.10 77.75 299.60 204.15 117.70 44.24 226.45 -15.47%
EPS 3.72 5.25 9.02 -5.63 -11.14 -10.73 -9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.43 4.30 4.15 4.02 4.01 4.27 2.64%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 176.41 77.89 300.14 204.51 117.91 44.32 226.86 -15.47%
EPS 3.72 5.25 9.03 -5.64 -11.16 -10.75 -9.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4479 4.4379 4.3076 4.1574 4.0271 4.0171 4.2776 2.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.86 1.91 1.87 1.88 1.89 0.00 1.90 -
P/RPS 1.06 2.46 0.62 0.92 1.61 0.00 0.84 16.82%
P/EPS 50.05 36.41 20.74 -33.40 -16.96 0.00 -20.19 -
EY 2.00 2.75 4.82 -2.99 -5.90 0.00 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.45 0.47 0.00 0.44 -3.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 26/11/21 13/09/21 29/06/21 31/03/21 -
Price 1.85 1.95 2.10 1.89 1.88 2.00 0.00 -
P/RPS 1.05 2.51 0.70 0.93 1.60 4.52 0.00 -
P/EPS 49.78 37.18 23.29 -33.58 -16.87 -18.64 0.00 -
EY 2.01 2.69 4.29 -2.98 -5.93 -5.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.49 0.46 0.47 0.50 0.00 -

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