[NPC] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 98.1%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 447,296 337,113 214,020 100,686 413,292 305,512 205,793 67.55%
PBT 17,816 17,440 5,181 -617 -3,467 -8,145 1,905 342.08%
Tax -7,317 -1,672 -997 845 4,546 4,846 4,930 -
NP 10,499 15,768 4,184 228 1,079 -3,299 6,835 33.02%
-
NP to SH 9,584 14,541 2,331 -32 -1,682 -3,781 4,343 69.25%
-
Tax Rate 41.07% 9.59% 19.24% - - - -258.79% -
Total Cost 436,797 321,345 209,836 100,458 412,213 308,811 198,958 68.67%
-
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.35% 4.68% 1.95% 0.23% 0.26% -1.08% 3.32% -
ROE 15.92% 2.29% 0.38% -0.01% -0.31% -0.73% 0.84% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3,827.62 288.47 183.14 86.16 353.66 261.43 176.10 674.48%
EPS 8.20 12.44 1.99 -0.03 -1.44 -3.42 3.72 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 5.43 5.29 5.18 4.57 4.45 4.44 10.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 372.75 280.93 178.35 83.91 344.41 254.59 171.49 67.56%
EPS 7.99 12.12 1.94 -0.03 -1.40 -3.15 3.62 69.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5015 5.2881 5.1517 5.0446 4.4505 4.3337 4.3239 -76.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 2.00 1.81 1.81 1.86 1.88 1.86 -
P/RPS 0.05 0.69 0.99 2.10 0.53 0.72 1.06 -86.87%
P/EPS 2.19 16.07 90.74 -6,610.06 -129.23 -58.11 50.05 -87.51%
EY 45.56 6.22 1.10 -0.02 -0.77 -1.72 2.00 699.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.35 0.41 0.42 0.42 -11.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 1.85 1.81 1.81 1.80 1.81 1.87 1.85 -
P/RPS 0.05 0.63 0.99 2.09 0.51 0.72 1.05 -86.78%
P/EPS 2.26 14.55 90.74 -6,573.54 -125.76 -57.80 49.78 -87.20%
EY 44.33 6.87 1.10 -0.02 -0.80 -1.73 2.01 682.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.34 0.35 0.40 0.42 0.42 -9.74%

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