[NPC] QoQ 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- -249.24%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 111,557 101,027 85,844 51,699 74,640 60,279 70,904 35.16%
PBT 25,051 7,070 -7,363 -16,858 12,707 -14,722 26,299 -3.18%
Tax 561 -828 3,516 315 1,478 -1,113 -324 -
NP 25,612 6,242 -3,847 -16,543 14,185 -15,835 25,975 -0.93%
-
NP to SH 17,115 6,445 -482 -12,541 8,403 -8,848 21,802 -14.86%
-
Tax Rate -2.24% 11.71% - - -11.63% - 1.23% -
Total Cost 85,945 94,785 89,691 68,242 60,455 76,114 44,929 53.91%
-
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 22.96% 6.18% -4.48% -32.00% 19.00% -26.27% 36.63% -
ROE 3.41% 1.33% -0.10% -2.68% 1.68% -1.83% 4.25% -
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 95.46 86.45 73.46 44.24 63.87 51.58 60.67 35.16%
EPS 14.65 5.22 -0.41 -10.73 7.19 -7.57 18.66 -14.85%
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 92.96 84.19 71.54 43.08 62.20 50.23 59.09 35.15%
EPS 14.26 5.37 -0.40 -10.45 7.00 -7.37 18.17 -14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1876 4.0415 3.9149 3.9052 4.1584 4.022 4.2752 -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 1.96 2.17 2.57 0.00 2.97 3.70 3.13 -26.74%
P/EPS 12.77 34.09 -458.24 0.00 26.42 -25.23 10.18 16.26%
EY 7.83 2.93 -0.22 0.00 3.78 -3.96 9.82 -13.97%
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 2.20 2.19 2.56 4.52 0.00 3.59 3.13 -20.89%
P/EPS 14.34 34.27 -455.81 -18.64 0.00 -24.43 10.18 25.58%
EY 6.97 2.92 -0.22 -5.37 0.00 -4.09 9.82 -20.38%
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