[NAIM] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 156.94%
YoY- 138.84%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 141,633 142,982 178,760 116,196 143,993 92,237 65,412 67.44%
PBT 5,712 47,549 33,865 10,242 -12,979 -32,568 -83,493 -
Tax -3,516 -9,074 -3,335 -592 -2,696 -8,568 -8,763 -45.63%
NP 2,196 38,475 30,530 9,650 -15,675 -41,136 -92,256 -
-
NP to SH 1,698 41,266 30,323 9,158 -16,083 -41,420 -92,456 -
-
Tax Rate 61.55% 19.08% 9.85% 5.78% - - - -
Total Cost 139,437 104,507 148,230 106,546 159,668 133,373 157,668 -7.87%
-
Net Worth 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 8.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 1,113,636 8.40%
NOSH 513,799 513,799 250,000 250,000 250,000 250,000 250,000 61.71%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.55% 26.91% 17.08% 8.30% -10.89% -44.60% -141.04% -
ROE 0.14% 3.70% 2.99% 0.92% -1.65% -3.88% -8.30% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.28 60.34 75.44 49.04 60.77 38.93 27.61 1.61%
EPS 0.34 17.42 12.80 3.87 -6.79 -17.48 -39.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 4.71 4.28 4.18 4.12 4.51 4.70 -34.20%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.30 28.57 35.71 23.21 28.77 18.43 13.07 67.44%
EPS 0.34 8.24 6.06 1.83 -3.21 -8.27 -18.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.511 2.2296 2.026 1.9787 1.9503 2.1349 2.2249 8.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.16 0.445 0.52 0.645 0.985 1.42 1.25 -
P/RPS 4.10 0.74 0.69 1.32 1.62 3.65 4.53 -6.43%
P/EPS 342.09 2.56 4.06 16.69 -14.51 -8.12 -3.20 -
EY 0.29 39.14 24.61 5.99 -6.89 -12.31 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.09 0.12 0.15 0.24 0.31 0.27 42.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 26/02/19 28/11/18 30/08/18 28/05/18 28/02/18 23/11/17 -
Price 0.75 0.90 0.455 0.69 0.645 1.01 1.14 -
P/RPS 2.65 1.49 0.60 1.41 1.06 2.59 4.13 -25.62%
P/EPS 221.18 5.17 3.56 17.85 -9.50 -5.78 -2.92 -
EY 0.45 19.35 28.13 5.60 -10.52 -17.31 -34.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.11 0.17 0.16 0.22 0.24 16.05%

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