[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1494.98%
YoY- -1215.05%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 366,193 273,956 208,544 113,529 428,030 285,141 235,084 34.26%
PBT -146,982 -114,414 -30,921 -6,782 3,526 7,516 -3,999 998.22%
Tax -20,859 -12,291 -3,528 -3,076 -1,819 -3,434 -5,159 153.15%
NP -167,841 -126,705 -34,449 -9,858 1,707 4,082 -9,158 591.45%
-
NP to SH -168,742 -127,322 -34,866 -10,002 717 3,067 -9,774 564.52%
-
Tax Rate - - - - 51.59% 45.69% - -
Total Cost 534,034 400,661 242,993 123,387 426,323 281,059 244,242 68.22%
-
Net Worth 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 -8.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 -8.25%
NOSH 250,000 250,000 250,000 250,000 250,000 250,000 236,658 3.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -45.83% -46.25% -16.52% -8.68% 0.40% 1.43% -3.90% -
ROE -15.79% -11.43% -2.90% -0.81% 0.06% 0.25% -0.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 154.55 115.62 88.01 47.91 180.65 120.34 99.33 34.16%
EPS -71.22 -53.74 -14.71 -4.22 0.30 1.29 -4.13 564.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.51 4.70 5.08 5.20 5.26 5.21 5.14 -8.32%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.27 53.32 40.59 22.10 83.31 55.50 45.75 34.27%
EPS -32.84 -24.78 -6.79 -1.95 0.14 0.60 -1.90 565.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0798 2.1675 2.3427 2.398 2.4257 2.4026 2.3675 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.42 1.25 1.26 1.52 1.90 1.62 1.80 -
P/RPS 0.92 1.08 1.43 3.17 1.05 1.35 1.81 -36.23%
P/EPS -1.99 -2.33 -8.56 -36.01 627.89 125.15 -43.58 -87.15%
EY -50.15 -42.99 -11.68 -2.78 0.16 0.80 -2.29 678.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.25 0.29 0.36 0.31 0.35 -7.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 26/08/16 -
Price 1.01 1.14 1.19 1.34 1.65 1.49 1.80 -
P/RPS 0.65 0.99 1.35 2.80 0.91 1.24 1.81 -49.38%
P/EPS -1.42 -2.12 -8.09 -31.74 545.27 115.11 -43.58 -89.73%
EY -70.51 -47.14 -12.37 -3.15 0.18 0.87 -2.29 876.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.26 0.31 0.29 0.35 -26.55%

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