[NESTCON] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -258.7%
YoY- -225.69%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 700,144 592,817 513,937 461,518 424,213 377,243 356,908 56.64%
PBT -19,297 -23,220 -20,547 -18,674 10,041 12,475 10,709 -
Tax 4,208 4,713 3,831 3,114 -530 -506 -418 -
NP -15,089 -18,507 -16,716 -15,560 9,511 11,969 10,291 -
-
NP to SH -14,577 -18,051 -16,599 -15,348 9,671 12,050 10,291 -
-
Tax Rate - - - - 5.28% 4.06% 3.90% -
Total Cost 715,233 611,324 530,653 477,078 414,702 365,274 346,617 62.00%
-
Net Worth 129,593 129,593 129,593 120,432 137,932 128,764 128,764 0.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 129,593 129,593 129,593 120,432 137,932 128,764 128,764 0.42%
NOSH 682,072 682,072 669,072 669,072 656,822 643,822 643,822 3.91%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -2.16% -3.12% -3.25% -3.37% 2.24% 3.17% 2.88% -
ROE -11.25% -13.93% -12.81% -12.74% 7.01% 9.36% 7.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 102.65 86.91 75.35 68.98 64.59 58.59 55.44 50.72%
EPS -2.14 -2.65 -2.43 -2.29 1.47 1.87 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.21 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 669,072
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 97.96 82.95 71.91 64.57 59.36 52.78 49.94 56.63%
EPS -2.04 -2.53 -2.32 -2.15 1.35 1.69 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1813 0.1813 0.1685 0.193 0.1802 0.1802 0.40%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.37 0.355 0.385 0.445 0.425 0.41 0.505 -
P/RPS 0.36 0.41 0.51 0.65 0.66 0.70 0.91 -46.07%
P/EPS -17.31 -13.41 -15.82 -19.40 28.86 21.91 31.59 -
EY -5.78 -7.45 -6.32 -5.15 3.46 4.56 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.87 2.03 2.47 2.02 2.05 2.52 -15.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 29/05/23 27/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.345 0.375 0.36 0.455 0.465 0.40 0.475 -
P/RPS 0.34 0.43 0.48 0.66 0.72 0.68 0.86 -46.10%
P/EPS -16.14 -14.17 -14.79 -19.84 31.58 21.37 29.72 -
EY -6.19 -7.06 -6.76 -5.04 3.17 4.68 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.97 1.89 2.53 2.21 2.00 2.38 -16.36%

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