[NPC] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 7384.38%
YoY- -46.33%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 228,077 214,020 205,793 137,543 129,721 100,917 111,907 12.58%
PBT 23,599 5,181 1,905 -24,221 -13,049 -15,741 -23,816 -
Tax -4,701 -997 4,930 3,831 1,407 -8 -1,945 15.82%
NP 18,898 4,184 6,835 -20,390 -11,642 -15,749 -25,761 -
-
NP to SH 17,964 2,331 4,343 -13,023 -7,737 -11,190 -17,974 -
-
Tax Rate 19.92% 19.24% -258.79% - - - - -
Total Cost 209,179 209,836 198,958 157,933 141,363 116,666 137,668 7.21%
-
Net Worth 580,495 618,205 518,871 469,789 513,028 255,927 319,066 10.47%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 1,168 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 580,495 618,205 518,871 469,789 513,028 255,927 319,066 10.47%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.29% 1.95% 3.32% -14.82% -8.97% -15.61% -23.02% -
ROE 3.09% 0.38% 0.84% -2.77% -1.51% -4.37% -5.63% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 195.27 183.14 176.10 117.70 111.00 86.36 95.75 12.59%
EPS 15.37 1.99 3.72 -11.14 -6.62 -9.58 -15.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 4.97 5.29 4.44 4.02 4.39 2.19 2.73 10.49%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 190.06 178.35 171.49 114.62 108.10 84.10 93.26 12.58%
EPS 14.97 1.94 3.62 -10.85 -6.45 -9.33 -14.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
NAPS 4.8375 5.1517 4.3239 3.9149 4.2752 2.1327 2.6589 10.47%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.80 1.81 1.86 1.89 1.90 1.90 1.85 -
P/RPS 0.92 0.99 1.06 1.61 1.71 2.20 1.93 -11.60%
P/EPS 11.70 90.74 50.05 -16.96 -28.70 -19.84 -12.03 -
EY 8.54 1.10 2.00 -5.90 -3.48 -5.04 -8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
P/NAPS 0.36 0.34 0.42 0.47 0.43 0.87 0.68 -10.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 13/09/21 28/08/20 27/08/19 24/08/18 -
Price 1.82 1.81 1.85 1.88 1.90 1.90 2.00 -
P/RPS 0.93 0.99 1.05 1.60 1.71 2.20 2.09 -12.61%
P/EPS 11.83 90.74 49.78 -16.87 -28.70 -19.84 -13.00 -
EY 8.45 1.10 2.01 -5.93 -3.48 -5.04 -7.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
P/NAPS 0.37 0.34 0.42 0.47 0.43 0.87 0.73 -10.69%

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