[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -97.39%
YoY- -94.91%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 428,030 285,141 235,084 139,004 594,393 397,417 265,249 37.37%
PBT 3,526 7,516 -3,999 5,837 44,644 64,985 31,103 -76.42%
Tax -1,819 -3,434 -5,159 -4,585 -9,371 -7,172 -4,536 -45.46%
NP 1,707 4,082 -9,158 1,252 35,273 57,813 26,567 -83.82%
-
NP to SH 717 3,067 -9,774 897 34,332 57,544 26,018 -90.77%
-
Tax Rate 51.59% 45.69% - 78.55% 20.99% 11.04% 14.58% -
Total Cost 426,323 281,059 244,242 137,752 559,120 339,604 238,682 46.95%
-
Net Worth 1,246,325 1,234,478 1,216,425 1,220,392 1,239,174 1,236,639 1,215,595 1.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,246,325 1,234,478 1,216,425 1,220,392 1,239,174 1,236,639 1,215,595 1.67%
NOSH 250,000 250,000 236,658 236,052 236,935 236,904 236,958 3.61%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.40% 1.43% -3.90% 0.90% 5.93% 14.55% 10.02% -
ROE 0.06% 0.25% -0.80% 0.07% 2.77% 4.65% 2.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 180.65 120.34 99.33 58.89 250.87 167.75 111.94 37.38%
EPS 0.30 1.29 -4.13 0.38 14.49 24.29 10.98 -90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.26 5.21 5.14 5.17 5.23 5.22 5.13 1.67%
Adjusted Per Share Value based on latest NOSH - 236,052
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.51 56.97 46.97 27.77 118.75 79.40 52.99 37.37%
EPS 0.14 0.61 -1.95 0.18 6.86 11.50 5.20 -90.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4899 2.4663 2.4302 2.4381 2.4757 2.4706 2.4285 1.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.90 1.62 1.80 2.52 2.46 2.18 2.25 -
P/RPS 1.05 1.35 1.81 4.28 0.98 1.30 2.01 -35.00%
P/EPS 627.89 125.15 -43.58 663.16 16.98 8.97 20.49 869.14%
EY 0.16 0.80 -2.29 0.15 5.89 11.14 4.88 -89.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.35 0.49 0.47 0.42 0.44 -12.46%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 26/08/16 26/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.65 1.49 1.80 1.79 2.58 2.38 2.03 -
P/RPS 0.91 1.24 1.81 3.04 1.03 1.42 1.81 -36.64%
P/EPS 545.27 115.11 -43.58 471.05 17.81 9.80 18.49 844.77%
EY 0.18 0.87 -2.29 0.21 5.62 10.21 5.41 -89.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.35 0.35 0.49 0.46 0.40 -15.56%

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