[NAIM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -41.34%
YoY- -284.61%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 83,915 589,953 186,395 98,452 68,419 410,769 331,004 -59.91%
PBT -10,895 102,744 -12,520 -20,471 -14,243 62,612 53,853 -
Tax -893 -51,571 -4,235 -1,657 -1,231 -4,886 -4,415 -65.50%
NP -11,788 51,173 -16,755 -22,128 -15,474 57,726 49,438 -
-
NP to SH -11,486 55,089 -16,566 -21,922 -15,510 56,333 48,160 -
-
Tax Rate - 50.19% - - - 7.80% 8.20% -
Total Cost 95,703 538,780 203,150 120,580 83,893 353,043 281,566 -51.26%
-
Net Worth 1,306,939 1,316,954 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 -0.25%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 49,573 - - - - - -
Div Payout % - 89.99% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,306,939 1,316,954 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 -0.25%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -14.05% 8.67% -8.99% -22.48% -22.62% 14.05% 14.94% -
ROE -0.88% 4.18% -1.27% -1.68% -1.18% 4.29% 3.67% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.76 117.82 37.22 19.66 13.66 82.03 66.10 -59.90%
EPS -2.29 11.00 -3.31 -4.38 -3.10 11.25 9.62 -
DPS 0.00 9.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.63 2.60 2.60 2.62 2.62 2.62 -0.25%
Adjusted Per Share Value based on latest NOSH - 513,799
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.76 117.86 37.24 19.67 13.67 82.06 66.13 -59.91%
EPS -2.29 11.01 -3.31 -4.38 -3.10 11.25 9.62 -
DPS 0.00 9.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.611 2.631 2.601 2.601 2.621 2.621 2.621 -0.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.83 0.795 0.80 0.815 0.555 1.07 0.845 -
P/RPS 4.95 0.67 2.15 4.15 4.06 1.30 1.28 146.17%
P/EPS -36.18 7.23 -24.18 -18.62 -17.92 9.51 8.79 -
EY -2.76 13.84 -4.14 -5.37 -5.58 10.51 11.38 -
DY 0.00 12.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.31 0.21 0.41 0.32 0.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 26/02/21 26/11/20 27/08/20 25/06/20 27/02/20 28/11/19 -
Price 0.735 0.795 0.80 0.83 0.81 1.20 0.99 -
P/RPS 4.39 0.67 2.15 4.22 5.93 1.46 1.50 104.47%
P/EPS -32.04 7.23 -24.18 -18.96 -26.15 10.67 10.29 -
EY -3.12 13.84 -4.14 -5.27 -3.82 9.37 9.71 -
DY 0.00 12.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.32 0.31 0.46 0.38 -18.40%

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