[NAIM] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 256.54%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 30,033 68,419 79,765 30,188 159,183 141,633 142,982 -64.69%
PBT -6,228 -14,243 8,759 37,164 10,977 5,712 47,549 -
Tax -426 -1,231 -471 -798 -101 -3,516 -9,074 -87.01%
NP -6,654 -15,474 8,288 36,366 10,876 2,196 38,475 -
-
NP to SH -6,412 -15,510 8,173 36,285 10,177 1,698 41,266 -
-
Tax Rate - - 5.38% 2.15% 0.92% 61.55% 19.08% -
Total Cost 36,687 83,893 71,477 -6,178 148,307 139,437 104,507 -50.26%
-
Net Worth 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 10.82%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 10.82%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -22.16% -22.62% 10.39% 120.47% 6.83% 1.55% 26.91% -
ROE -0.49% -1.18% 0.62% 2.77% 0.80% 0.14% 3.70% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.00 13.66 15.93 6.03 31.79 28.28 60.34 -78.56%
EPS -1.28 -3.10 1.63 7.25 2.03 0.34 17.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.62 2.62 2.62 2.54 2.51 4.71 -32.73%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.00 13.67 15.94 6.03 31.80 28.30 28.57 -64.70%
EPS -1.28 -3.10 1.63 7.25 2.03 0.34 8.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.601 2.621 2.621 2.621 2.541 2.511 2.2296 10.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.815 0.555 1.07 0.845 0.855 1.16 0.445 -
P/RPS 13.59 4.06 6.72 14.02 2.69 4.10 0.74 597.31%
P/EPS -63.65 -17.92 65.56 11.66 42.07 342.09 2.56 -
EY -1.57 -5.58 1.53 8.58 2.38 0.29 39.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.41 0.32 0.34 0.46 0.09 128.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 28/11/19 29/08/19 24/05/19 26/02/19 -
Price 0.83 0.81 1.20 0.99 1.00 0.75 0.90 -
P/RPS 13.84 5.93 7.53 16.42 3.15 2.65 1.49 342.47%
P/EPS -64.82 -26.15 73.52 13.66 49.20 221.18 5.17 -
EY -1.54 -3.82 1.36 7.32 2.03 0.45 19.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.46 0.38 0.39 0.30 0.19 41.60%

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