[NPC] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -140.58%
YoY- -132.96%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 85,844 51,699 74,640 60,279 70,904 58,817 65,284 20.04%
PBT -7,363 -16,858 12,707 -14,722 26,299 -39,348 7,297 -
Tax 3,516 315 1,478 -1,113 -324 1,731 -57 -
NP -3,847 -16,543 14,185 -15,835 25,975 -37,617 7,240 -
-
NP to SH -482 -12,541 8,403 -8,848 21,802 -29,539 2,995 -
-
Tax Rate - - -11.63% - 1.23% - 0.78% -
Total Cost 89,691 68,242 60,455 76,114 44,929 96,434 58,044 33.69%
-
Net Worth 469,789 468,620 499,005 482,644 513,028 454,597 510,686 -5.41%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 469,789 468,620 499,005 482,644 513,028 454,597 510,686 -5.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -4.48% -32.00% 19.00% -26.27% 36.63% -63.96% 11.09% -
ROE -0.10% -2.68% 1.68% -1.83% 4.25% -6.50% 0.59% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 73.46 44.24 63.87 51.58 60.67 50.33 55.86 20.05%
EPS -0.41 -10.73 7.19 -7.57 18.66 -25.28 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 4.01 4.27 4.13 4.39 3.89 4.37 -5.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 73.59 44.32 63.98 51.67 60.78 50.42 55.96 20.05%
EPS -0.41 -10.75 7.20 -7.58 18.69 -25.32 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0271 4.0171 4.2776 4.1373 4.3978 3.8969 4.3777 -5.41%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.89 0.00 1.90 1.91 1.90 1.92 1.90 -
P/RPS 2.57 0.00 2.97 3.70 3.13 3.81 3.40 -17.03%
P/EPS -458.24 0.00 26.42 -25.23 10.18 -7.60 74.14 -
EY -0.22 0.00 3.78 -3.96 9.82 -13.16 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.44 0.46 0.43 0.49 0.43 6.11%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/09/21 29/06/21 31/03/21 27/11/20 28/08/20 30/06/20 28/02/20 -
Price 1.88 2.00 0.00 1.85 1.90 1.90 1.85 -
P/RPS 2.56 4.52 0.00 3.59 3.13 3.78 3.31 -15.75%
P/EPS -455.81 -18.64 0.00 -24.43 10.18 -7.52 72.19 -
EY -0.22 -5.37 0.00 -4.09 9.82 -13.30 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.00 0.45 0.43 0.49 0.42 7.79%

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