[NAIM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.6%
YoY- -23634.45%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 585,265 520,378 575,972 366,193 365,274 417,088 454,116 18.41%
PBT 41,504 -5,474 -51,916 -146,982 -152,552 -61,842 -27,128 -
Tax -8,830 -6,576 -10,784 -20,859 -16,388 -7,056 -12,304 -19.82%
NP 32,673 -12,050 -62,700 -167,841 -168,940 -68,898 -39,432 -
-
NP to SH 31,197 -13,850 -64,332 -168,742 -169,762 -69,732 -40,008 -
-
Tax Rate 21.28% - - - - - - -
Total Cost 552,592 532,428 638,672 534,034 534,214 485,986 493,548 7.81%
-
Net Worth 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 -12.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 -12.16%
NOSH 250,000 250,000 250,000 250,000 250,000 250,000 250,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.58% -2.32% -10.89% -45.83% -46.25% -16.52% -8.68% -
ROE 3.08% -1.40% -6.59% -15.79% -15.24% -5.79% -3.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 247.01 219.62 243.08 154.55 154.16 176.03 191.66 18.40%
EPS 13.16 -5.84 -27.16 -71.22 -71.65 -29.42 -16.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 4.18 4.12 4.51 4.70 5.08 5.20 -12.16%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 113.91 101.28 112.10 71.27 71.09 81.18 88.38 18.41%
EPS 6.07 -2.70 -12.52 -32.84 -33.04 -13.57 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9738 1.9277 1.90 2.0798 2.1675 2.3427 2.398 -12.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.52 0.645 0.985 1.42 1.25 1.26 1.52 -
P/RPS 0.21 0.29 0.41 0.92 0.81 0.72 0.79 -58.62%
P/EPS 3.95 -11.03 -3.63 -1.99 -1.74 -4.28 -9.00 -
EY 25.32 -9.06 -27.56 -50.15 -57.32 -23.36 -11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.24 0.31 0.27 0.25 0.29 -44.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 28/05/18 28/02/18 23/11/17 24/08/17 29/05/17 -
Price 0.455 0.69 0.645 1.01 1.14 1.19 1.34 -
P/RPS 0.18 0.31 0.27 0.65 0.74 0.68 0.70 -59.52%
P/EPS 3.46 -11.80 -2.38 -1.42 -1.59 -4.04 -7.94 -
EY 28.94 -8.47 -42.09 -70.51 -62.85 -24.73 -12.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.17 0.16 0.22 0.24 0.23 0.26 -43.61%

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