[NPC] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -885.21%
YoY- -933.92%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 402,744 363,432 206,796 235,268 207,400 230,772 283,516 6.02%
PBT -2,468 37,956 -67,432 -157,392 -21,684 -9,344 121,784 -
Tax 3,380 -1,724 1,260 6,924 908 -7,192 -7,688 -
NP 912 36,232 -66,172 -150,468 -20,776 -16,536 114,096 -55.26%
-
NP to SH -128 24,520 -50,164 -118,156 -11,428 -4,004 115,308 -
-
Tax Rate - 4.54% - - - - 6.31% -
Total Cost 401,832 327,200 272,968 385,736 228,176 247,308 169,420 15.47%
-
Net Worth 605,350 517,703 468,620 454,597 258,280 335,454 353,379 9.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 605,350 517,703 468,620 454,597 258,280 335,454 353,379 9.38%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.23% 9.97% -32.00% -63.96% -10.02% -7.17% 40.24% -
ROE -0.02% 4.74% -10.70% -25.99% -4.42% -1.19% 32.63% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 344.63 310.99 176.96 201.32 177.46 197.44 240.69 6.16%
EPS -0.12 21.00 -42.92 -101.12 -9.76 -3.44 97.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.18 4.43 4.01 3.89 2.21 2.87 3.00 9.52%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 345.24 311.54 177.27 201.68 177.79 197.82 243.04 6.02%
EPS -0.11 21.02 -43.00 -101.29 -9.80 -3.43 98.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1892 4.4379 4.0171 3.8969 2.214 2.8756 3.0292 9.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.81 1.91 0.00 1.92 1.78 2.00 2.13 -
P/RPS 0.53 0.61 0.00 0.95 1.00 1.01 0.88 -8.09%
P/EPS -1,652.52 9.10 0.00 -1.90 -18.20 -58.38 2.18 -
EY -0.06 10.99 0.00 -52.66 -5.49 -1.71 45.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.00 0.49 0.81 0.70 0.71 -11.11%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 29/06/21 30/06/20 28/05/19 28/05/18 26/05/17 -
Price 1.80 1.95 2.00 1.90 1.78 2.00 2.25 -
P/RPS 0.52 0.63 1.13 0.94 1.00 1.01 0.93 -9.23%
P/EPS -1,643.39 9.29 -4.66 -1.88 -18.20 -58.38 2.30 -
EY -0.06 10.76 -21.46 -53.21 -5.49 -1.71 43.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.50 0.49 0.81 0.70 0.75 -11.92%

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