[NAIM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 61.88%
YoY- -60.8%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 581,931 585,265 520,378 575,972 366,193 365,274 417,088 24.78%
PBT 78,677 41,504 -5,474 -51,916 -146,982 -152,552 -61,842 -
Tax -15,697 -8,830 -6,576 -10,784 -20,859 -16,388 -7,056 70.16%
NP 62,980 32,673 -12,050 -62,700 -167,841 -168,940 -68,898 -
-
NP to SH 64,664 31,197 -13,850 -64,332 -168,742 -169,762 -69,732 -
-
Tax Rate 19.95% 21.28% - - - - - -
Total Cost 518,951 552,592 532,428 638,672 534,034 534,214 485,986 4.45%
-
Net Worth 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 -4.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 -4.90%
NOSH 513,799 250,000 250,000 250,000 250,000 250,000 250,000 61.43%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.82% 5.58% -2.32% -10.89% -45.83% -46.25% -16.52% -
ROE 5.79% 3.08% -1.40% -6.59% -15.79% -15.24% -5.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 245.60 247.01 219.62 243.08 154.55 154.16 176.03 24.78%
EPS 27.29 13.16 -5.84 -27.16 -71.22 -71.65 -29.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.71 4.28 4.18 4.12 4.51 4.70 5.08 -4.90%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 116.26 116.93 103.96 115.07 73.16 72.98 83.33 24.78%
EPS 12.92 6.23 -2.77 -12.85 -33.71 -33.92 -13.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2296 2.026 1.9787 1.9503 2.1349 2.2249 2.4047 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.445 0.52 0.645 0.985 1.42 1.25 1.26 -
P/RPS 0.18 0.21 0.29 0.41 0.92 0.81 0.72 -60.21%
P/EPS 1.63 3.95 -11.03 -3.63 -1.99 -1.74 -4.28 -
EY 61.33 25.32 -9.06 -27.56 -50.15 -57.32 -23.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.15 0.24 0.31 0.27 0.25 -49.29%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 30/08/18 28/05/18 28/02/18 23/11/17 24/08/17 -
Price 0.90 0.455 0.69 0.645 1.01 1.14 1.19 -
P/RPS 0.37 0.18 0.31 0.27 0.65 0.74 0.68 -33.27%
P/EPS 3.30 3.46 -11.80 -2.38 -1.42 -1.59 -4.04 -
EY 30.32 28.94 -8.47 -42.09 -70.51 -62.85 -24.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.17 0.16 0.22 0.24 0.23 -11.92%

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