[NADIBHD] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -74.65%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 178,986 137,584 70,667 199,256 145,011 103,871 53,704 122.95%
PBT 10,045 13,189 9,014 17,855 22,023 21,661 9,095 6.84%
Tax -7,078 -5,008 -2,415 -10,514 -5,213 -6,100 -3,086 73.82%
NP 2,967 8,181 6,599 7,341 16,810 15,561 6,009 -37.50%
-
NP to SH 1,893 6,690 5,686 3,460 13,650 12,531 4,998 -47.62%
-
Tax Rate 70.46% 37.97% 26.79% 58.89% 23.67% 28.16% 33.93% -
Total Cost 176,019 129,403 64,068 191,915 128,201 88,310 47,695 138.62%
-
Net Worth 444,269 451,800 451,800 444,269 459,330 459,330 451,800 -1.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 444,269 451,800 451,800 444,269 459,330 459,330 451,800 -1.11%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.66% 5.95% 9.34% 3.68% 11.59% 14.98% 11.19% -
ROE 0.43% 1.48% 1.26% 0.78% 2.97% 2.73% 1.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.77 18.27 9.38 26.46 19.26 13.79 7.13 123.00%
EPS 0.25 0.89 0.76 0.46 1.81 1.66 0.66 -47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.59 0.61 0.61 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.77 18.27 9.38 26.46 19.26 13.79 7.13 123.00%
EPS 0.25 0.89 0.76 0.46 1.81 1.66 0.66 -47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.59 0.61 0.61 0.60 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.275 0.275 0.305 0.38 0.305 0.29 0.30 -
P/RPS 1.16 1.51 3.25 1.44 1.58 2.10 4.21 -57.62%
P/EPS 109.39 30.95 40.39 82.70 16.83 17.43 45.20 80.16%
EY 0.91 3.23 2.48 1.21 5.94 5.74 2.21 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.51 0.64 0.50 0.48 0.50 -4.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 -
Price 0.275 0.28 0.28 0.31 0.35 0.30 0.315 -
P/RPS 1.16 1.53 2.98 1.17 1.82 2.17 4.42 -58.97%
P/EPS 109.39 31.52 37.08 67.47 19.31 18.03 47.46 74.39%
EY 0.91 3.17 2.70 1.48 5.18 5.55 2.11 -42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.53 0.57 0.49 0.53 -7.69%

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