[NPC] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -41.82%
YoY- 148.88%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 413,292 305,512 205,793 90,858 350,127 238,570 137,543 107.81%
PBT -3,467 -8,145 1,905 9,489 7,900 -17,151 -24,221 -72.53%
Tax 4,546 4,846 4,930 -431 3,564 3,003 3,831 12.04%
NP 1,079 -3,299 6,835 9,058 11,464 -14,148 -20,390 -
-
NP to SH -1,682 -3,781 4,343 6,130 10,537 -6,578 -13,023 -74.35%
-
Tax Rate - - -258.79% 4.54% -45.11% - - -
Total Cost 412,213 308,811 198,958 81,800 338,663 252,718 157,933 89.23%
-
Net Worth 534,063 520,040 518,871 517,703 502,510 484,981 469,789 8.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 534,063 520,040 518,871 517,703 502,510 484,981 469,789 8.89%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.26% -1.08% 3.32% 9.97% 3.27% -5.93% -14.82% -
ROE -0.31% -0.73% 0.84% 1.18% 2.10% -1.36% -2.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 353.66 261.43 176.10 77.75 299.60 204.15 117.70 107.81%
EPS -1.44 -3.42 3.72 5.25 9.02 -5.63 -11.14 -74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.45 4.44 4.43 4.30 4.15 4.02 8.89%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 344.41 254.59 171.49 75.72 291.77 198.81 114.62 107.81%
EPS -1.40 -3.15 3.62 5.11 8.78 -5.48 -10.85 -74.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4505 4.3337 4.3239 4.3142 4.1876 4.0415 3.9149 8.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.86 1.88 1.86 1.91 1.87 1.88 1.89 -
P/RPS 0.53 0.72 1.06 2.46 0.62 0.92 1.61 -52.22%
P/EPS -129.23 -58.11 50.05 36.41 20.74 -33.40 -16.96 285.79%
EY -0.77 -1.72 2.00 2.75 4.82 -2.99 -5.90 -74.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.43 0.43 0.45 0.47 -8.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 13/09/21 -
Price 1.81 1.87 1.85 1.95 2.10 1.89 1.88 -
P/RPS 0.51 0.72 1.05 2.51 0.70 0.93 1.60 -53.24%
P/EPS -125.76 -57.80 49.78 37.18 23.29 -33.58 -16.87 280.21%
EY -0.80 -1.73 2.01 2.69 4.29 -2.98 -5.93 -73.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.44 0.49 0.46 0.47 -10.16%

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