[NADIBHD] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -81.14%
YoY- -86.13%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 274,926 267,192 233,517 238,648 275,168 282,668 199,256 24.01%
PBT 17,008 11,440 6,048 13,393 26,378 36,056 17,855 -3.19%
Tax -5,978 -7,252 -8,641 -9,437 -10,016 -9,660 -10,514 -31.43%
NP 11,030 4,188 -2,593 3,956 16,362 26,396 7,341 31.28%
-
NP to SH 7,172 2,480 -3,378 2,524 13,380 22,744 3,460 62.78%
-
Tax Rate 35.15% 63.39% 142.87% 70.46% 37.97% 26.79% 58.89% -
Total Cost 263,896 263,004 236,110 234,692 258,806 256,272 191,915 23.72%
-
Net Worth 444,269 444,269 436,739 444,269 451,800 451,800 444,269 0.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 444,269 444,269 436,739 444,269 451,800 451,800 444,269 0.00%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.01% 1.57% -1.11% 1.66% 5.95% 9.34% 3.68% -
ROE 1.61% 0.56% -0.77% 0.57% 2.96% 5.03% 0.78% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.51 35.48 31.01 31.69 36.54 37.54 26.46 24.01%
EPS 0.96 0.32 -0.45 0.33 1.78 3.04 0.46 63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.59 0.60 0.60 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.51 35.48 31.01 31.69 36.54 37.54 26.46 24.01%
EPS 0.96 0.32 -0.45 0.33 1.78 3.04 0.46 63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.59 0.60 0.60 0.59 0.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.34 0.33 0.275 0.275 0.305 0.38 -
P/RPS 0.86 0.96 1.06 0.87 0.75 0.81 1.44 -29.14%
P/EPS 33.07 103.23 -73.56 82.04 15.48 10.10 82.70 -45.81%
EY 3.02 0.97 -1.36 1.22 6.46 9.90 1.21 84.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.57 0.47 0.46 0.51 0.64 -11.84%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 28/02/22 -
Price 0.31 0.32 0.32 0.275 0.28 0.28 0.31 -
P/RPS 0.85 0.90 1.03 0.87 0.77 0.75 1.17 -19.23%
P/EPS 32.55 97.16 -71.33 82.04 15.76 9.27 67.47 -38.57%
EY 3.07 1.03 -1.40 1.22 6.35 10.79 1.48 62.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.55 0.47 0.47 0.47 0.53 0.00%

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 ⃤ & 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