[NPC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -14.01%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 350,127 238,570 137,543 51,699 264,640 190,000 129,721 93.50%
PBT 7,900 -17,151 -24,221 -16,858 -15,064 -27,771 -13,049 -
Tax 3,564 3,003 3,831 315 1,772 294 1,407 85.50%
NP 11,464 -14,148 -20,390 -16,543 -13,292 -27,477 -11,642 -
-
NP to SH 10,537 -6,578 -13,023 -12,541 -11,000 -19,403 -7,737 -
-
Tax Rate -45.11% - - - - - - -
Total Cost 338,663 252,718 157,933 68,242 277,932 217,477 141,363 78.75%
-
Net Worth 502,510 484,981 469,789 468,620 499,005 482,644 513,028 -1.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,510 484,981 469,789 468,620 499,005 482,644 513,028 -1.36%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.27% -5.93% -14.82% -32.00% -5.02% -14.46% -8.97% -
ROE 2.10% -1.36% -2.77% -2.68% -2.20% -4.02% -1.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 299.60 204.15 117.70 44.24 226.45 162.58 111.00 93.50%
EPS 9.02 -5.63 -11.14 -10.73 -9.41 -16.60 -6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 4.15 4.02 4.01 4.27 4.13 4.39 -1.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 300.14 204.51 117.91 44.32 226.86 162.87 111.20 93.50%
EPS 9.03 -5.64 -11.16 -10.75 -9.43 -16.63 -6.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3076 4.1574 4.0271 4.0171 4.2776 4.1373 4.3978 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.87 1.88 1.89 0.00 1.90 1.91 1.90 -
P/RPS 0.62 0.92 1.61 0.00 0.84 1.17 1.71 -49.05%
P/EPS 20.74 -33.40 -16.96 0.00 -20.19 -11.50 -28.70 -
EY 4.82 -2.99 -5.90 0.00 -4.95 -8.69 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.47 0.00 0.44 0.46 0.43 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 13/09/21 29/06/21 31/03/21 27/11/20 28/08/20 -
Price 2.10 1.89 1.88 2.00 0.00 1.85 1.90 -
P/RPS 0.70 0.93 1.60 4.52 0.00 1.14 1.71 -44.77%
P/EPS 23.29 -33.58 -16.87 -18.64 0.00 -11.14 -28.70 -
EY 4.29 -2.98 -5.93 -5.37 0.00 -8.97 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.47 0.50 0.00 0.45 0.43 9.07%

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