[NESTCON] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 577.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 117,558 105,109 94,263 107,283 70,588 84,774 95,616 14.75%
PBT -1,867 3,845 2,827 5,236 567 2,079 4,921 -
Tax 376 -1,160 -1,058 1,312 400 -1,072 -1,232 -
NP -1,491 2,685 1,769 6,548 967 1,007 3,689 -
-
NP to SH -1,412 2,766 1,769 6,548 967 1,007 3,689 -
-
Tax Rate - 30.17% 37.42% -25.06% -70.55% 51.56% 25.04% -
Total Cost 119,049 102,424 92,494 100,735 69,621 83,767 91,927 18.79%
-
Net Worth 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
NOSH 656,822 643,822 643,822 643,822 643,822 643,822 482,867 22.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.27% 2.55% 1.88% 6.10% 1.37% 1.19% 3.86% -
ROE -1.02% 2.15% 1.37% 5.09% 0.79% 0.82% 4.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.90 16.33 14.64 16.66 10.96 13.17 19.80 -6.49%
EPS -0.21 0.43 0.27 1.02 0.15 0.16 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.19 0.19 0.16 19.85%
Adjusted Per Share Value based on latest NOSH - 643,822
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.60 14.84 13.31 15.15 9.97 11.97 13.50 14.76%
EPS -0.20 0.39 0.25 0.92 0.14 0.14 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1818 0.1818 0.1818 0.1727 0.1727 0.1091 47.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.425 0.41 0.505 0.39 0.385 0.32 0.00 -
P/RPS 2.37 2.51 3.45 2.34 3.51 2.43 0.00 -
P/EPS -197.70 95.43 183.79 38.35 256.33 204.59 0.00 -
EY -0.51 1.05 0.54 2.61 0.39 0.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.52 1.95 2.03 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 28/02/22 30/11/21 25/08/21 24/06/21 -
Price 0.465 0.40 0.475 0.565 0.40 0.345 0.00 -
P/RPS 2.60 2.45 3.24 3.39 3.65 2.62 0.00 -
P/EPS -216.30 93.11 172.87 55.55 266.32 220.57 0.00 -
EY -0.46 1.07 0.58 1.80 0.38 0.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.00 2.38 2.83 2.11 1.82 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