[NPC] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 96.16%
YoY- -102.21%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 125,227 113,334 114,935 85,844 70,904 49,067 54,214 14.95%
PBT 18,134 5,798 -7,584 -7,363 26,299 -10,320 -21,480 -
Tax -3,874 -1,842 5,361 3,516 -324 -235 -147 72.42%
NP 14,260 3,956 -2,223 -3,847 25,975 -10,555 -21,627 -
-
NP to SH 13,758 2,363 -1,787 -482 21,802 -8,333 -16,973 -
-
Tax Rate 21.36% 31.77% - - 1.23% - - -
Total Cost 110,967 109,378 117,158 89,691 44,929 59,622 75,841 6.54%
-
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 11.39% 3.49% -1.93% -4.48% 36.63% -21.51% -39.89% -
ROE 2.37% 0.38% -0.34% -0.10% 4.25% -3.26% -5.32% -
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 107.21 96.98 98.35 73.46 60.67 41.99 46.39 14.96%
EPS 11.78 2.02 -1.53 -0.41 18.66 -7.13 -14.52 -
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 104.36 94.45 95.78 71.54 59.09 40.89 45.18 14.95%
EPS 11.47 1.97 -1.49 -0.40 18.17 -6.94 -14.14 -
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 1.68 1.87 1.89 2.57 3.13 4.53 3.99 -13.41%
P/EPS 15.28 89.51 -121.64 -458.24 10.18 -26.65 -12.74 -
EY 6.54 1.12 -0.82 -0.22 9.82 -3.75 -7.85 -
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 1.70 1.87 1.88 2.56 3.13 4.53 4.31 -14.35%
P/EPS 15.45 89.51 -120.98 -455.81 10.18 -26.65 -13.77 -
EY 6.47 1.12 -0.83 -0.22 9.82 -3.75 -7.26 -
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