[NADIBHD] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 225.94%
YoY- 167.11%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 289,644 300,060 319,686 267,656 233,395 229,648 233,517 15.45%
PBT 13,335 18,562 17,501 7,853 1,363 -106 6,048 69.48%
Tax -13,134 -12,293 -12,242 -7,684 -6,622 -8,039 -8,641 32.23%
NP 201 6,269 5,259 169 -5,259 -8,145 -2,593 -
-
NP to SH 170 4,324 2,267 -1,800 -6,482 -8,444 -3,378 -
-
Tax Rate 98.49% 66.23% 69.95% 97.85% 485.84% - 142.87% -
Total Cost 289,443 293,791 314,427 267,487 238,654 237,793 236,110 14.55%
-
Net Worth 444,269 444,269 444,269 444,269 444,269 444,269 436,739 1.14%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 444,269 444,269 444,269 444,269 444,269 444,269 436,739 1.14%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.07% 2.09% 1.65% 0.06% -2.25% -3.55% -1.11% -
ROE 0.04% 0.97% 0.51% -0.41% -1.46% -1.90% -0.77% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.47 39.85 42.45 35.55 31.00 30.50 31.01 15.47%
EPS 0.02 0.57 0.30 -0.24 -0.86 -1.12 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.59 0.59 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.47 39.85 42.45 35.55 31.00 30.50 31.01 15.47%
EPS 0.02 0.57 0.30 -0.24 -0.86 -1.12 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.59 0.59 0.58 1.14%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.29 0.29 0.29 0.30 0.315 0.34 0.33 -
P/RPS 0.75 0.73 0.68 0.84 1.02 1.11 1.06 -20.61%
P/EPS 1,284.53 50.50 96.33 -125.50 -36.59 -30.32 -73.56 -
EY 0.08 1.98 1.04 -0.80 -2.73 -3.30 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.49 0.51 0.53 0.58 0.57 -9.59%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 23/11/23 24/08/23 30/05/23 28/02/23 -
Price 0.30 0.30 0.29 0.275 0.31 0.32 0.32 -
P/RPS 0.78 0.75 0.68 0.77 1.00 1.05 1.03 -16.93%
P/EPS 1,328.82 52.24 96.33 -115.04 -36.01 -28.54 -71.33 -
EY 0.08 1.91 1.04 -0.87 -2.78 -3.50 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.49 0.47 0.53 0.54 0.55 -4.91%

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