[NPC] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -115.55%
YoY- -162.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 57,693 70,879 46,072 65,494 117,396 79,778 85,355 -6.31%
PBT -2,336 30,446 51,778 -4,287 8,174 6,760 6,391 -
Tax -1,798 -1,922 -1,156 429 -2,598 -1,870 -1,618 1.77%
NP -4,134 28,524 50,622 -3,858 5,576 4,890 4,773 -
-
NP to SH -1,001 28,827 50,997 -3,328 5,301 4,655 4,358 -
-
Tax Rate - 6.31% 2.23% - 31.78% 27.66% 25.32% -
Total Cost 61,827 42,355 -4,550 69,352 111,820 74,888 80,582 -4.31%
-
Net Worth 335,454 353,379 338,399 289,200 303,599 303,599 300,000 1.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 23 - - -
Div Payout % - - - - 0.45% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 335,454 353,379 338,399 289,200 303,599 303,599 300,000 1.87%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -7.17% 40.24% 109.88% -5.89% 4.75% 6.13% 5.59% -
ROE -0.30% 8.16% 15.07% -1.15% 1.75% 1.53% 1.45% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.36 60.17 38.39 54.58 97.83 66.48 71.13 -5.90%
EPS -0.86 24.47 42.58 -2.78 4.42 3.88 3.63 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.87 3.00 2.82 2.41 2.53 2.53 2.50 2.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.46 60.76 39.49 56.14 100.63 68.39 73.17 -6.31%
EPS -0.86 24.71 43.72 -2.85 4.54 3.99 3.74 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.8756 3.0292 2.9008 2.4791 2.6025 2.6025 2.5717 1.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.00 2.13 2.33 2.83 2.80 2.10 2.50 -
P/RPS 4.05 3.54 6.07 5.19 2.86 3.16 3.51 2.41%
P/EPS -233.53 8.70 5.48 -102.04 63.38 54.14 68.84 -
EY -0.43 11.49 18.24 -0.98 1.58 1.85 1.45 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.70 0.71 0.83 1.17 1.11 0.83 1.00 -5.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 26/05/16 22/05/15 23/05/14 22/05/13 28/05/12 -
Price 2.00 2.25 2.33 2.83 2.88 2.00 2.40 -
P/RPS 4.05 3.74 6.07 5.19 2.94 3.01 3.37 3.10%
P/EPS -233.53 9.19 5.48 -102.04 65.20 51.56 66.09 -
EY -0.43 10.88 18.24 -0.98 1.53 1.94 1.51 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.70 0.75 0.83 1.17 1.14 0.79 0.96 -5.12%

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