[NAIM] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -118.3%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 65,412 94,922 113,529 142,889 50,057 96,080 139,004 -39.47%
PBT -83,493 -22,871 -6,782 -3,990 11,515 -9,836 5,837 -
Tax -8,763 -452 -3,076 1,615 1,725 -574 -4,585 53.94%
NP -92,256 -23,323 -9,858 -2,375 13,240 -10,410 1,252 -
-
NP to SH -92,456 -23,577 -10,002 -2,350 12,841 -10,671 897 -
-
Tax Rate - - - - -14.98% - 78.55% -
Total Cost 157,668 118,245 123,387 145,264 36,817 106,490 137,752 9.41%
-
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,218,865 1,220,392 -5.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,218,865 1,220,392 -5.91%
NOSH 250,000 250,000 250,000 250,000 250,000 237,133 236,052 3.89%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -141.04% -24.57% -8.68% -1.66% 26.45% -10.83% 0.90% -
ROE -8.30% -1.96% -0.81% -0.19% 1.04% -0.88% 0.07% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.61 40.06 47.91 60.30 21.13 40.52 58.89 -39.62%
EPS -39.02 -9.95 -4.22 -0.99 5.42 -4.50 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.70 5.08 5.20 5.26 5.21 5.14 5.17 -6.15%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.07 18.96 22.68 28.55 10.00 19.20 27.77 -39.46%
EPS -18.47 -4.71 -2.00 -0.47 2.57 -2.13 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2249 2.4047 2.4615 2.4899 2.4663 2.4351 2.4381 -5.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.25 1.26 1.52 1.90 1.62 1.80 2.52 -
P/RPS 4.53 3.15 3.17 3.15 7.67 4.44 4.28 3.85%
P/EPS -3.20 -12.66 -36.01 -191.57 29.89 -40.00 663.16 -
EY -31.22 -7.90 -2.78 -0.52 3.35 -2.50 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.29 0.36 0.31 0.35 0.49 -32.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 26/08/16 26/05/16 -
Price 1.14 1.19 1.34 1.65 1.49 1.80 1.79 -
P/RPS 4.13 2.97 2.80 2.74 7.05 4.44 3.04 22.64%
P/EPS -2.92 -11.96 -31.74 -166.36 27.49 -40.00 471.05 -
EY -34.23 -8.36 -3.15 -0.60 3.64 -2.50 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.31 0.29 0.35 0.35 -22.22%

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