[NADIBHD] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 118.35%
YoY- -89.1%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 319,686 213,125 137,463 66,798 233,517 178,986 137,584 75.16%
PBT 17,500 11,849 8,504 2,860 6,048 10,045 13,189 20.68%
Tax -12,240 -6,121 -2,989 -1,813 -8,641 -7,078 -5,008 81.14%
NP 5,260 5,728 5,515 1,047 -2,593 2,967 8,181 -25.44%
-
NP to SH 2,267 3,471 3,586 620 -3,378 1,893 6,690 -51.29%
-
Tax Rate 69.94% 51.66% 35.15% 63.39% 142.87% 70.46% 37.97% -
Total Cost 314,426 207,397 131,948 65,751 236,110 176,019 129,403 80.44%
-
Net Worth 444,269 444,269 444,269 444,269 436,739 444,269 451,800 -1.11%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 444,269 444,269 444,269 444,269 436,739 444,269 451,800 -1.11%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.65% 2.69% 4.01% 1.57% -1.11% 1.66% 5.95% -
ROE 0.51% 0.78% 0.81% 0.14% -0.77% 0.43% 1.48% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.45 28.30 18.26 8.87 31.01 23.77 18.27 75.15%
EPS 0.30 0.46 0.48 0.08 -0.45 0.25 0.89 -51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.59 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.45 28.30 18.26 8.87 31.01 23.77 18.27 75.15%
EPS 0.30 0.46 0.48 0.08 -0.45 0.25 0.89 -51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.59 0.60 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.30 0.315 0.34 0.33 0.275 0.275 -
P/RPS 0.68 1.06 1.73 3.83 1.06 1.16 1.51 -41.16%
P/EPS 96.33 65.08 66.14 412.94 -73.56 109.39 30.95 112.73%
EY 1.04 1.54 1.51 0.24 -1.36 0.91 3.23 -52.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.53 0.58 0.57 0.47 0.46 4.28%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 24/08/23 30/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.29 0.275 0.31 0.32 0.32 0.275 0.28 -
P/RPS 0.68 0.97 1.70 3.61 1.03 1.16 1.53 -41.67%
P/EPS 96.33 59.66 65.09 388.65 -71.33 109.39 31.52 110.16%
EY 1.04 1.68 1.54 0.26 -1.40 0.91 3.17 -52.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.53 0.54 0.55 0.47 0.47 2.80%

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