[NAIM] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -325.62%
YoY- -1215.05%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 92,237 65,412 94,922 113,529 142,889 50,057 96,080 -2.67%
PBT -32,568 -83,493 -22,871 -6,782 -3,990 11,515 -9,836 121.66%
Tax -8,568 -8,763 -452 -3,076 1,615 1,725 -574 503.26%
NP -41,136 -92,256 -23,323 -9,858 -2,375 13,240 -10,410 149.32%
-
NP to SH -41,420 -92,456 -23,577 -10,002 -2,350 12,841 -10,671 146.37%
-
Tax Rate - - - - - -14.98% - -
Total Cost 133,373 157,668 118,245 123,387 145,264 36,817 106,490 16.14%
-
Net Worth 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,218,865 -8.37%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,218,865 -8.37%
NOSH 250,000 250,000 250,000 250,000 250,000 250,000 237,133 3.57%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -44.60% -141.04% -24.57% -8.68% -1.66% 26.45% -10.83% -
ROE -3.88% -8.30% -1.96% -0.81% -0.19% 1.04% -0.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.93 27.61 40.06 47.91 60.30 21.13 40.52 -2.62%
EPS -17.48 -39.02 -9.95 -4.22 -0.99 5.42 -4.50 146.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.51 4.70 5.08 5.20 5.26 5.21 5.14 -8.32%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.95 12.73 18.47 22.10 27.81 9.74 18.70 -2.68%
EPS -8.06 -17.99 -4.59 -1.95 -0.46 2.50 -2.08 146.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0798 2.1675 2.3427 2.398 2.4257 2.4026 2.3723 -8.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.42 1.25 1.26 1.52 1.90 1.62 1.80 -
P/RPS 3.65 4.53 3.15 3.17 3.15 7.67 4.44 -12.21%
P/EPS -8.12 -3.20 -12.66 -36.01 -191.57 29.89 -40.00 -65.35%
EY -12.31 -31.22 -7.90 -2.78 -0.52 3.35 -2.50 188.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.25 0.29 0.36 0.31 0.35 -7.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 26/08/16 -
Price 1.01 1.14 1.19 1.34 1.65 1.49 1.80 -
P/RPS 2.59 4.13 2.97 2.80 2.74 7.05 4.44 -30.11%
P/EPS -5.78 -2.92 -11.96 -31.74 -166.36 27.49 -40.00 -72.36%
EY -17.31 -34.23 -8.36 -3.15 -0.60 3.64 -2.50 261.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.26 0.31 0.29 0.35 -26.55%

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