[NADIBHD] QoQ Cumulative 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- -71.7%
YoY- -86.13%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 137,463 66,798 233,517 178,986 137,584 70,667 199,256 -21.97%
PBT 8,504 2,860 6,048 10,045 13,189 9,014 17,855 -39.09%
Tax -2,989 -1,813 -8,641 -7,078 -5,008 -2,415 -10,514 -56.86%
NP 5,515 1,047 -2,593 2,967 8,181 6,599 7,341 -17.40%
-
NP to SH 3,586 620 -3,378 1,893 6,690 5,686 3,460 2.41%
-
Tax Rate 35.15% 63.39% 142.87% 70.46% 37.97% 26.79% 58.89% -
Total Cost 131,948 65,751 236,110 176,019 129,403 64,068 191,915 -22.15%
-
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 0.81% 0.14% -0.77% 0.43% 1.48% 1.26% 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 18.26 8.87 31.01 23.77 18.27 9.38 26.46 -21.96%
EPS 0.48 0.08 -0.45 0.25 0.89 0.76 0.46 2.88%
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 18.26 8.87 31.01 23.77 18.27 9.38 26.46 -21.96%
EPS 0.48 0.08 -0.45 0.25 0.89 0.76 0.46 2.88%
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 1.73 3.83 1.06 1.16 1.51 3.25 1.44 13.04%
P/EPS 66.14 412.94 -73.56 109.39 30.95 40.39 82.70 -13.87%
EY 1.51 0.24 -1.36 0.91 3.23 2.48 1.21 15.95%
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 1.70 3.61 1.03 1.16 1.53 2.98 1.17 28.37%
P/EPS 65.09 388.65 -71.33 109.39 31.52 37.08 67.47 -2.37%
EY 1.54 0.26 -1.40 0.91 3.17 2.70 1.48 2.69%
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