[NPC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 93.58%
YoY- -185.41%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 225,260 159,976 100,917 51,850 228,406 161,987 111,907 59.22%
PBT -14,557 -21,854 -15,741 -5,421 -40,650 -40,697 -23,816 -27.91%
Tax -414 -357 -8 227 -16,503 -2,564 -1,945 -64.24%
NP -14,971 -22,211 -15,749 -5,194 -57,153 -43,261 -25,761 -30.29%
-
NP to SH -11,993 -14,988 -11,190 -2,857 -44,472 -30,753 -17,974 -23.58%
-
Tax Rate - - - - - - - -
Total Cost 240,231 182,187 116,666 57,044 285,559 205,248 137,668 44.79%
-
Net Worth 510,686 254,759 255,927 258,280 300,366 301,534 319,066 36.71%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 1,168 1,168 1,168 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 510,686 254,759 255,927 258,280 300,366 301,534 319,066 36.71%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -6.65% -13.88% -15.61% -10.02% -25.02% -26.71% -23.02% -
ROE -2.35% -5.88% -4.37% -1.11% -14.81% -10.20% -5.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 192.76 136.89 86.36 44.37 195.43 138.60 95.75 59.23%
EPS -10.26 -12.83 -9.58 -2.44 -38.05 -26.31 -15.38 -23.59%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 4.37 2.18 2.19 2.21 2.57 2.58 2.73 36.72%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 193.10 137.14 86.51 44.45 195.79 138.86 95.93 59.22%
EPS -10.28 -12.85 -9.59 -2.45 -38.12 -26.36 -15.41 -23.59%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 4.3777 2.1839 2.1939 2.214 2.5748 2.5848 2.7351 36.71%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.90 1.90 1.90 1.78 1.83 1.80 1.85 -
P/RPS 0.99 1.39 2.20 4.01 0.94 1.30 1.93 -35.84%
P/EPS -18.51 -14.81 -19.84 -72.81 -4.81 -6.84 -12.03 33.17%
EY -5.40 -6.75 -5.04 -1.37 -20.79 -14.62 -8.31 -24.91%
DY 0.00 0.00 0.00 0.00 0.55 0.56 0.54 -
P/NAPS 0.43 0.87 0.87 0.81 0.71 0.70 0.68 -26.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 27/08/19 28/05/19 01/03/19 27/11/18 24/08/18 -
Price 1.85 1.90 1.90 1.78 2.00 1.78 2.00 -
P/RPS 0.96 1.39 2.20 4.01 1.02 1.28 2.09 -40.38%
P/EPS -18.03 -14.81 -19.84 -72.81 -5.26 -6.76 -13.00 24.29%
EY -5.55 -6.75 -5.04 -1.37 -19.03 -14.78 -7.69 -19.49%
DY 0.00 0.00 0.00 0.00 0.50 0.56 0.50 -
P/NAPS 0.42 0.87 0.87 0.81 0.78 0.69 0.73 -30.75%

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