[NAIM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 96,508 265,990 176,691 0 0 0 0 -
PBT 32,350 71,149 55,152 0 0 0 0 -
Tax -12,745 -48,063 -42,773 0 0 0 0 -
NP 19,605 23,086 12,379 0 0 0 0 -
-
NP to SH 19,605 44,576 36,442 0 0 0 0 -
-
Tax Rate 39.40% 67.55% 77.55% - - - - -
Total Cost 76,903 242,904 164,312 0 0 0 0 -
-
Net Worth 400,102 602,807 842,686 0 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 17,846 25,113 - - - - -
Div Payout % - 40.04% 68.91% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 400,102 602,807 842,686 0 0 0 0 -
NOSH 250,063 396,583 558,070 0 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.31% 8.68% 7.01% 0.00% 0.00% 0.00% 0.00% -
ROE 4.90% 7.39% 4.32% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.59 67.07 31.66 0.00 0.00 0.00 0.00 -
EPS 7.84 11.24 6.53 0.00 0.00 0.00 0.00 -
DPS 0.00 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.51 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.28 53.14 35.30 0.00 0.00 0.00 0.00 -
EPS 3.92 8.91 7.28 0.00 0.00 0.00 0.00 -
DPS 0.00 3.57 5.02 0.00 0.00 0.00 0.00 -
NAPS 0.7993 1.2043 1.6835 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 4.00 3.04 2.68 0.00 0.00 0.00 0.00 -
P/RPS 10.36 4.53 8.46 0.00 0.00 0.00 0.00 -
P/EPS 51.02 27.05 41.04 0.00 0.00 0.00 0.00 -
EY 1.96 3.70 2.44 0.00 0.00 0.00 0.00 -
DY 0.00 1.48 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 1.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 28/01/04 13/11/03 - - - - -
Price 3.08 3.74 3.28 0.00 0.00 0.00 0.00 -
P/RPS 7.98 5.58 10.36 0.00 0.00 0.00 0.00 -
P/EPS 39.29 33.27 50.23 0.00 0.00 0.00 0.00 -
EY 2.55 3.01 1.99 0.00 0.00 0.00 0.00 -
DY 0.00 1.20 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.46 2.17 0.00 0.00 0.00 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