[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 90.47%
YoY- -60.8%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 581,931 438,949 260,189 143,993 366,193 273,956 208,544 97.83%
PBT 78,677 31,128 -2,737 -12,979 -146,982 -114,414 -30,921 -
Tax -15,697 -6,623 -3,288 -2,696 -20,859 -12,291 -3,528 169.78%
NP 62,980 24,505 -6,025 -15,675 -167,841 -126,705 -34,449 -
-
NP to SH 64,664 23,398 -6,925 -16,083 -168,742 -127,322 -34,866 -
-
Tax Rate 19.95% 21.28% - - - - - -
Total Cost 518,951 414,444 266,214 159,668 534,034 400,661 242,993 65.61%
-
Net Worth 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 -4.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 -4.90%
NOSH 513,799 250,000 250,000 250,000 250,000 250,000 250,000 61.43%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.82% 5.58% -2.32% -10.89% -45.83% -46.25% -16.52% -
ROE 5.79% 2.31% -0.70% -1.65% -15.79% -11.43% -2.90% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 245.60 185.25 109.81 60.77 154.55 115.62 88.01 97.84%
EPS 27.29 9.87 -2.92 -6.79 -71.22 -53.74 -14.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.71 4.28 4.18 4.12 4.51 4.70 5.08 -4.90%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 113.26 85.43 50.64 28.03 71.27 53.32 40.59 97.83%
EPS 12.59 4.55 -1.35 -3.13 -32.84 -24.78 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1721 1.9738 1.9277 1.90 2.0798 2.1675 2.3427 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.445 0.52 0.645 0.985 1.42 1.25 1.26 -
P/RPS 0.18 0.28 0.59 1.62 0.92 1.08 1.43 -74.78%
P/EPS 1.63 5.27 -22.07 -14.51 -1.99 -2.33 -8.56 -
EY 61.33 18.99 -4.53 -6.89 -50.15 -42.99 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.15 0.24 0.31 0.27 0.25 -49.29%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 30/08/18 28/05/18 28/02/18 23/11/17 24/08/17 -
Price 0.90 0.455 0.69 0.645 1.01 1.14 1.19 -
P/RPS 0.37 0.25 0.63 1.06 0.65 0.99 1.35 -57.70%
P/EPS 3.30 4.61 -23.61 -9.50 -1.42 -2.12 -8.09 -
EY 30.32 21.70 -4.24 -10.52 -70.51 -47.14 -12.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.17 0.16 0.22 0.24 0.23 -11.92%

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