[NADIBHD] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 290.79%
YoY- 67.53%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 190,591 107,421 47,172 319,686 213,125 137,463 66,798 100.78%
PBT 12,307 4,337 3,921 17,500 11,849 8,504 2,860 163.85%
Tax -6,508 -3,881 -1,864 -12,240 -6,121 -2,989 -1,813 133.89%
NP 5,799 456 2,057 5,260 5,728 5,515 1,047 212.06%
-
NP to SH 5,815 1,488 2,677 2,267 3,471 3,586 620 342.92%
-
Tax Rate 52.88% 89.49% 47.54% 69.94% 51.66% 35.15% 63.39% -
Total Cost 184,792 106,965 45,115 314,426 207,397 131,948 65,751 98.77%
-
Net Worth 453,116 444,269 444,269 444,269 444,269 444,269 444,269 1.31%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 453,116 444,269 444,269 444,269 444,269 444,269 444,269 1.31%
NOSH 755,194 753,000 753,000 753,000 753,000 753,000 753,000 0.19%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.04% 0.42% 4.36% 1.65% 2.69% 4.01% 1.57% -
ROE 1.28% 0.33% 0.60% 0.51% 0.78% 0.81% 0.14% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.24 14.27 6.26 42.45 28.30 18.26 8.87 100.42%
EPS 0.77 0.20 0.36 0.30 0.46 0.48 0.08 350.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 0.59 0.59 0.59 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 758,947
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.11 14.15 6.22 42.12 28.08 18.11 8.80 100.79%
EPS 0.77 0.20 0.35 0.30 0.46 0.47 0.08 350.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.5854 0.5854 0.5854 0.5854 0.5854 0.5854 1.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.27 0.29 0.29 0.29 0.30 0.315 0.34 -
P/RPS 1.07 2.03 4.63 0.68 1.06 1.73 3.83 -57.16%
P/EPS 35.06 146.75 81.57 96.33 65.08 66.14 412.94 -80.59%
EY 2.85 0.68 1.23 1.04 1.54 1.51 0.24 418.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.49 0.49 0.51 0.53 0.58 -15.52%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 29/02/24 23/11/23 24/08/23 30/05/23 -
Price 0.29 0.30 0.30 0.29 0.275 0.31 0.32 -
P/RPS 1.15 2.10 4.79 0.68 0.97 1.70 3.61 -53.25%
P/EPS 37.66 151.81 84.39 96.33 59.66 65.09 388.65 -78.81%
EY 2.66 0.66 1.19 1.04 1.68 1.54 0.26 369.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.51 0.49 0.47 0.53 0.54 -7.53%

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