[NTPM] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 223,878 215,001 215,716 220,368 217,204 200,841 209,490 4.54% QoQ % 4.13% -0.33% -2.11% 1.46% 8.15% -4.13% - Horiz. % 106.87% 102.63% 102.97% 105.19% 103.68% 95.87% 100.00%
PBT 2,444 8,822 -6,177 -5,224 2,753 7,024 10,497 -62.25% QoQ % -72.30% 242.82% -18.24% -289.76% -60.81% -33.09% - Horiz. % 23.28% 84.04% -58.85% -49.77% 26.23% 66.91% 100.00%
Tax -2,279 -4,971 -1,143 1,732 -1,673 -3,536 -4,880 -39.89% QoQ % 54.15% -334.91% -165.99% 203.53% 52.69% 27.54% - Horiz. % 46.70% 101.86% 23.42% -35.49% 34.28% 72.46% 100.00%
NP 165 3,851 -7,320 -3,492 1,080 3,488 5,617 -90.54% QoQ % -95.72% 152.61% -109.62% -423.33% -69.04% -37.90% - Horiz. % 2.94% 68.56% -130.32% -62.17% 19.23% 62.10% 100.00%
NP to SH 165 3,851 -7,320 -3,492 1,080 3,488 5,617 -90.54% QoQ % -95.72% 152.61% -109.62% -423.33% -69.04% -37.90% - Horiz. % 2.94% 68.56% -130.32% -62.17% 19.23% 62.10% 100.00%
Tax Rate 93.25 % 56.35 % - % - % 60.77 % 50.34 % 46.49 % 59.25% QoQ % 65.48% 0.00% 0.00% 0.00% 20.72% 8.28% - Horiz. % 200.58% 121.21% 0.00% 0.00% 130.72% 108.28% 100.00%
Total Cost 223,713 211,150 223,036 223,860 216,124 197,353 203,873 6.40% QoQ % 5.95% -5.33% -0.37% 3.58% 9.51% -3.20% - Horiz. % 109.73% 103.57% 109.40% 109.80% 106.01% 96.80% 100.00%
Net Worth 505,367 505,367 505,367 505,367 516,598 516,598 494,137 1.51% QoQ % 0.00% 0.00% 0.00% -2.17% 0.00% 4.55% - Horiz. % 102.27% 102.27% 102.27% 102.27% 104.55% 104.55% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - 8,984 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 831.88 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 505,367 505,367 505,367 505,367 516,598 516,598 494,137 1.51% QoQ % 0.00% 0.00% 0.00% -2.17% 0.00% 4.55% - Horiz. % 102.27% 102.27% 102.27% 102.27% 104.55% 104.55% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 0.07 % 1.79 % -3.39 % -1.58 % 0.50 % 1.74 % 2.68 % -91.26% QoQ % -96.09% 152.80% -114.56% -416.00% -71.26% -35.07% - Horiz. % 2.61% 66.79% -126.49% -58.96% 18.66% 64.93% 100.00%
ROE 0.03 % 0.76 % -1.45 % -0.69 % 0.21 % 0.68 % 1.14 % -91.21% QoQ % -96.05% 152.41% -110.14% -428.57% -69.12% -40.35% - Horiz. % 2.63% 66.67% -127.19% -60.53% 18.42% 59.65% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 19.93 19.14 19.21 19.62 19.34 17.88 18.65 4.54% QoQ % 4.13% -0.36% -2.09% 1.45% 8.17% -4.13% - Horiz. % 106.86% 102.63% 103.00% 105.20% 103.70% 95.87% 100.00%
EPS 0.01 0.30 -0.70 -0.30 0.10 0.30 0.50 -92.68% QoQ % -96.67% 142.86% -133.33% -400.00% -66.67% -40.00% - Horiz. % 2.00% 60.00% -140.00% -60.00% 20.00% 60.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4500 0.4500 0.4500 0.4500 0.4600 0.4600 0.4400 1.51% QoQ % 0.00% 0.00% 0.00% -2.17% 0.00% 4.55% - Horiz. % 102.27% 102.27% 102.27% 102.27% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 19.93 19.14 19.21 19.62 19.34 17.88 18.65 4.54% QoQ % 4.13% -0.36% -2.09% 1.45% 8.17% -4.13% - Horiz. % 106.86% 102.63% 103.00% 105.20% 103.70% 95.87% 100.00%
EPS 0.01 0.34 -0.65 -0.31 0.10 0.31 0.50 -92.68% QoQ % -97.06% 152.31% -109.68% -410.00% -67.74% -38.00% - Horiz. % 2.00% 68.00% -130.00% -62.00% 20.00% 62.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4499 0.4499 0.4499 0.4499 0.4599 0.4599 0.4399 1.51% QoQ % 0.00% 0.00% 0.00% -2.17% 0.00% 4.55% - Horiz. % 102.27% 102.27% 102.27% 102.27% 104.55% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.4100 0.4500 0.4400 0.3600 0.4250 0.4450 0.4750 -
P/RPS 2.06 2.35 2.29 1.83 2.20 2.49 2.55 -13.29% QoQ % -12.34% 2.62% 25.14% -16.82% -11.65% -2.35% - Horiz. % 80.78% 92.16% 89.80% 71.76% 86.27% 97.65% 100.00%
P/EPS 2,790.58 131.23 -67.51 -115.78 441.94 143.28 94.97 858.14% QoQ % 2,026.48% 294.39% 41.69% -126.20% 208.45% 50.87% - Horiz. % 2,938.38% 138.18% -71.09% -121.91% 465.35% 150.87% 100.00%
EY 0.04 0.76 -1.48 -0.86 0.23 0.70 1.05 -88.75% QoQ % -94.74% 151.35% -72.09% -473.91% -67.14% -33.33% - Horiz. % 3.81% 72.38% -140.95% -81.90% 21.90% 66.67% 100.00%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.91 1.00 0.98 0.80 0.92 0.97 1.08 -10.82% QoQ % -9.00% 2.04% 22.50% -13.04% -5.15% -10.19% - Horiz. % 84.26% 92.59% 90.74% 74.07% 85.19% 89.81% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 25/09/23 26/06/23 13/03/23 19/12/22 23/09/22 28/06/22 18/03/22 -
Price 0.4200 0.4200 0.4600 0.4500 0.4250 0.4350 0.4350 -
P/RPS 2.11 2.19 2.39 2.29 2.20 2.43 2.33 -6.42% QoQ % -3.65% -8.37% 4.37% 4.09% -9.47% 4.29% - Horiz. % 90.56% 93.99% 102.58% 98.28% 94.42% 104.29% 100.00%
P/EPS 2,858.65 122.48 -70.57 -144.72 441.94 140.06 86.97 932.70% QoQ % 2,233.97% 273.56% 51.24% -132.75% 215.54% 61.04% - Horiz. % 3,286.94% 140.83% -81.14% -166.40% 508.15% 161.04% 100.00%
EY 0.03 0.82 -1.42 -0.69 0.23 0.71 1.15 -91.26% QoQ % -96.34% 157.75% -105.80% -400.00% -67.61% -38.26% - Horiz. % 2.61% 71.30% -123.48% -60.00% 20.00% 61.74% 100.00%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.93 0.93 1.02 1.00 0.92 0.95 0.99 -4.09% QoQ % 0.00% -8.82% 2.00% 8.70% -3.16% -4.04% - Horiz. % 93.94% 93.94% 103.03% 101.01% 92.93% 95.96% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment