[NSOP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -39.05%
YoY- -234.56%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,625 17,178 16,139 13,441 11,551 13,052 11,883 19.92%
PBT -3,928 2,176 4,337 -497 -1,927 -2,728 -703 213.24%
Tax 480 -830 -445 -426 612 471 567 -10.46%
NP -3,448 1,346 3,892 -923 -1,315 -2,257 -136 754.60%
-
NP to SH -2,418 1,401 3,273 -997 -717 -1,447 -104 706.87%
-
Tax Rate - 38.14% 10.26% - - - - -
Total Cost 19,073 15,832 12,247 14,364 12,866 15,309 12,019 35.86%
-
Net Worth 537,045 537,045 541,959 537,747 545,469 544,767 548,979 -1.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 2,808 - 1,404 - 1,404 - -
Div Payout % - 200.43% - 0.00% - 0.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 537,045 537,045 541,959 537,747 545,469 544,767 548,979 -1.44%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -22.07% 7.84% 24.12% -6.87% -11.38% -17.29% -1.14% -
ROE -0.45% 0.26% 0.60% -0.19% -0.13% -0.27% -0.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.26 24.47 22.99 19.15 16.45 18.59 16.93 19.91%
EPS -3.44 2.00 4.66 -1.42 -1.02 -2.06 -0.15 699.56%
DPS 0.00 4.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 7.65 7.65 7.72 7.66 7.77 7.76 7.82 -1.44%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.26 24.47 22.99 19.15 16.45 18.59 16.93 19.91%
EPS -3.44 2.00 4.66 -1.42 -1.02 -2.06 -0.15 699.56%
DPS 0.00 4.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 7.65 7.65 7.72 7.66 7.77 7.76 7.82 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.20 2.94 2.73 2.40 3.60 3.33 3.45 -
P/RPS 14.38 12.02 11.88 12.54 21.88 17.91 20.38 -20.65%
P/EPS -92.91 147.32 58.56 -168.99 -352.48 -161.56 -2,328.82 -88.20%
EY -1.08 0.68 1.71 -0.59 -0.28 -0.62 -0.04 791.05%
DY 0.00 1.36 0.00 0.83 0.00 0.60 0.00 -
P/NAPS 0.42 0.38 0.35 0.31 0.46 0.43 0.44 -3.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 27/11/20 27/08/20 29/06/20 28/02/20 28/11/19 28/08/19 -
Price 0.00 3.16 2.75 2.73 3.28 3.40 3.31 -
P/RPS 0.00 12.91 11.96 14.26 19.93 18.29 19.55 -
P/EPS 0.00 158.34 58.98 -192.23 -321.15 -164.95 -2,234.31 -
EY 0.00 0.63 1.70 -0.52 -0.31 -0.61 -0.04 -
DY 0.00 1.27 0.00 0.73 0.00 0.59 0.00 -
P/NAPS 0.00 0.41 0.36 0.36 0.42 0.44 0.42 -

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