[NAIM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -82.47%
YoY- -97.91%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 365,274 417,088 454,116 428,030 380,188 470,168 556,016 -24.40%
PBT -152,552 -61,842 -27,128 3,526 10,021 -7,998 23,348 -
Tax -16,388 -7,056 -12,304 -1,819 -4,578 -10,318 -18,340 -7.22%
NP -168,940 -68,898 -39,432 1,707 5,442 -18,316 5,008 -
-
NP to SH -169,762 -69,732 -40,008 717 4,089 -19,548 3,588 -
-
Tax Rate - - - 51.59% 45.68% - 78.55% -
Total Cost 534,214 485,986 493,548 426,323 374,745 488,484 551,008 -2.04%
-
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 1,220,392 -5.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 1,220,392 -5.91%
NOSH 250,000 250,000 250,000 250,000 250,000 236,658 236,052 3.89%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -46.25% -16.52% -8.68% 0.40% 1.43% -3.90% 0.90% -
ROE -15.24% -5.79% -3.25% 0.06% 0.33% -1.61% 0.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 154.16 176.03 191.66 180.65 160.45 198.67 235.55 -24.60%
EPS -71.65 -29.42 -16.88 0.30 1.72 -8.26 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.70 5.08 5.20 5.26 5.21 5.14 5.17 -6.15%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 72.98 83.33 90.72 85.51 75.95 93.93 111.08 -24.40%
EPS -33.92 -13.93 -7.99 0.14 0.82 -3.91 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2249 2.4047 2.4615 2.4899 2.4663 2.4302 2.4381 -5.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.25 1.26 1.52 1.90 1.62 1.80 2.52 -
P/RPS 0.81 0.72 0.79 1.05 1.01 0.91 1.07 -16.92%
P/EPS -1.74 -4.28 -9.00 627.89 93.87 -21.79 165.79 -
EY -57.32 -23.36 -11.11 0.16 1.07 -4.59 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.29 0.36 0.31 0.35 0.49 -32.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 26/08/16 26/05/16 -
Price 1.14 1.19 1.34 1.65 1.49 1.80 1.79 -
P/RPS 0.74 0.68 0.70 0.91 0.93 0.91 0.76 -1.76%
P/EPS -1.59 -4.04 -7.94 545.27 86.33 -21.79 117.76 -
EY -62.85 -24.73 -12.60 0.18 1.16 -4.59 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.31 0.29 0.35 0.35 -22.22%

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