[NPC] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.79%
YoY- 31.78%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 313,210 272,462 257,522 264,640 255,284 254,064 232,227 22.04%
PBT -4,444 -26,236 7,426 -15,064 -20,474 -11,865 -48,484 -79.64%
Tax 4,481 4,196 356 1,772 237 1,001 1,090 156.40%
NP 37 -22,040 7,782 -13,292 -20,237 -10,864 -47,394 -
-
NP to SH 1,825 -13,468 8,816 -8,182 -13,590 -8,540 -38,675 -
-
Tax Rate - - -4.79% - - - - -
Total Cost 313,173 294,502 249,740 277,932 275,521 264,928 279,621 7.83%
-
Net Worth 484,981 469,789 468,620 499,005 482,644 513,028 454,597 4.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 484,981 469,789 468,620 499,005 482,644 513,028 454,597 4.40%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.01% -8.09% 3.02% -5.02% -7.93% -4.28% -20.41% -
ROE 0.38% -2.87% 1.88% -1.64% -2.82% -1.66% -8.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 268.01 233.15 220.36 226.45 218.45 217.40 198.72 22.04%
EPS 1.56 -11.52 7.54 -7.00 -11.63 -7.31 -33.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.02 4.01 4.27 4.13 4.39 3.89 4.40%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 268.49 233.56 220.75 226.86 218.84 217.79 199.07 22.04%
EPS 1.56 -11.55 7.56 -7.01 -11.65 -7.32 -33.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1574 4.0271 4.0171 4.2776 4.1373 4.3978 3.8969 4.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.88 1.89 0.00 1.90 1.91 1.90 1.92 -
P/RPS 0.70 0.81 0.00 0.84 0.87 0.87 0.97 -19.52%
P/EPS 120.38 -16.40 0.00 -27.14 -16.42 -26.00 -5.80 -
EY 0.83 -6.10 0.00 -3.68 -6.09 -3.85 -17.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.00 0.44 0.46 0.43 0.49 -5.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 13/09/21 29/06/21 31/03/21 27/11/20 28/08/20 30/06/20 -
Price 1.89 1.88 2.00 0.00 1.85 1.90 1.90 -
P/RPS 0.71 0.81 0.91 0.00 0.85 0.87 0.96 -18.20%
P/EPS 121.03 -16.31 26.51 0.00 -15.91 -26.00 -5.74 -
EY 0.83 -6.13 3.77 0.00 -6.29 -3.85 -17.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.00 0.45 0.43 0.49 -4.12%

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