[NADIBHD] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 150.72%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 70,667 199,256 145,011 103,871 53,704 206,902 151,229 -39.81%
PBT 9,014 17,855 22,023 21,661 9,095 16,204 9,750 -5.10%
Tax -2,415 -10,514 -5,213 -6,100 -3,086 -5,018 -4,272 -31.65%
NP 6,599 7,341 16,810 15,561 6,009 11,186 5,478 13.22%
-
NP to SH 5,686 3,460 13,650 12,531 4,998 12,508 6,732 -10.65%
-
Tax Rate 26.79% 58.89% 23.67% 28.16% 33.93% 30.97% 43.82% -
Total Cost 64,068 191,915 128,201 88,310 47,695 195,716 145,751 -42.21%
-
Net Worth 451,800 444,269 459,330 459,330 451,800 451,800 444,269 1.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,765 - -
Div Payout % - - - - - 30.10% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 451,800 444,269 459,330 459,330 451,800 451,800 444,269 1.12%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.34% 3.68% 11.59% 14.98% 11.19% 5.41% 3.62% -
ROE 1.26% 0.78% 2.97% 2.73% 1.11% 2.77% 1.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.38 26.46 19.26 13.79 7.13 27.48 20.08 -39.82%
EPS 0.76 0.46 1.81 1.66 0.66 1.66 0.89 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.60 0.59 0.61 0.61 0.60 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 753,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.38 26.46 19.26 13.79 7.13 27.48 20.08 -39.82%
EPS 0.76 0.46 1.81 1.66 0.66 1.66 0.89 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.60 0.59 0.61 0.61 0.60 0.60 0.59 1.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.305 0.38 0.305 0.29 0.30 0.315 0.24 -
P/RPS 3.25 1.44 1.58 2.10 4.21 1.15 1.20 94.41%
P/EPS 40.39 82.70 16.83 17.43 45.20 18.96 26.84 31.35%
EY 2.48 1.21 5.94 5.74 2.21 5.27 3.73 -23.84%
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.51 0.64 0.50 0.48 0.50 0.53 0.41 15.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 25/03/21 24/11/20 -
Price 0.28 0.31 0.35 0.30 0.315 0.305 0.255 -
P/RPS 2.98 1.17 1.82 2.17 4.42 1.11 1.27 76.67%
P/EPS 37.08 67.47 19.31 18.03 47.46 18.36 28.52 19.14%
EY 2.70 1.48 5.18 5.55 2.11 5.45 3.51 -16.06%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.47 0.53 0.57 0.49 0.53 0.51 0.43 6.11%

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