[NESTCON] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -31.14%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON'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 330,671 146,682 461,518 316,930 199,372 94,263 358,261 -5.21%
PBT 2,126 954 -18,674 4,805 6,672 2,827 12,803 -69.88%
Tax -619 -341 3,114 -1,842 -2,218 -1,058 -592 3.02%
NP 1,507 613 -15,560 2,963 4,454 1,769 12,211 -75.30%
-
NP to SH 1,832 518 -15,348 3,123 4,535 1,769 12,211 -71.86%
-
Tax Rate 29.12% 35.74% - 38.34% 33.24% 37.42% 4.62% -
Total Cost 329,164 146,069 477,078 313,967 194,918 92,494 346,050 -3.28%
-
Net Worth 129,593 129,593 120,432 137,932 128,764 128,764 128,764 0.42%
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 129,593 129,593 120,432 137,932 128,764 128,764 128,764 0.42%
NOSH 682,072 669,072 669,072 656,822 643,822 643,822 643,822 3.93%
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 0.46% 0.42% -3.37% 0.93% 2.23% 1.88% 3.41% -
ROE 1.41% 0.40% -12.74% 2.26% 3.52% 1.37% 9.48% -
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 48.48 21.51 68.98 48.25 30.97 14.64 55.65 -8.80%
EPS 0.27 0.08 -2.29 0.48 0.70 0.27 1.90 -72.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.21 0.20 0.20 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 656,822
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.27 20.52 64.57 44.34 27.90 13.19 50.13 -5.21%
EPS 0.26 0.07 -2.15 0.44 0.63 0.25 1.71 -71.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1813 0.1685 0.193 0.1802 0.1802 0.1802 0.40%
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 0.355 0.385 0.445 0.425 0.41 0.505 0.39 -
P/RPS 0.73 1.79 0.65 0.88 1.32 3.45 0.70 2.84%
P/EPS 132.17 506.95 -19.40 89.39 58.21 183.79 20.56 246.91%
EY 0.76 0.20 -5.15 1.12 1.72 0.54 4.86 -71.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.03 2.47 2.02 2.05 2.52 1.95 -2.76%
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 29/08/23 29/05/23 27/02/23 24/11/22 25/08/22 30/05/22 28/02/22 -
Price 0.375 0.36 0.455 0.465 0.40 0.475 0.565 -
P/RPS 0.77 1.67 0.66 0.96 1.29 3.24 1.02 -17.13%
P/EPS 139.62 474.03 -19.84 97.80 56.79 172.87 29.79 180.85%
EY 0.72 0.21 -5.04 1.02 1.76 0.58 3.36 -64.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.89 2.53 2.21 2.00 2.38 2.83 -21.50%

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