[NAIM] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -30.13%
YoY- -23634.45%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 531,186 417,838 396,564 366,193 416,845 401,490 402,555 20.28%
PBT -1,440 -118,798 -151,911 -146,982 -118,404 -23,396 -9,093 -70.69%
Tax -15,191 -20,619 -20,479 -20,859 -10,676 -188 -310 1235.94%
NP -16,631 -139,417 -172,390 -167,841 -129,080 -23,584 -9,403 46.20%
-
NP to SH -18,022 -140,801 -173,536 -168,742 -129,672 -24,375 -10,182 46.27%
-
Tax Rate - - - - - - - -
Total Cost 547,817 557,255 568,954 534,034 545,925 425,074 411,958 20.90%
-
Net Worth 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 -12.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,014,120 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 -12.16%
NOSH 250,000 250,000 250,000 250,000 250,000 250,000 236,944 3.63%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.13% -33.37% -43.47% -45.83% -30.97% -5.87% -2.34% -
ROE -1.78% -14.22% -17.78% -15.79% -11.64% -2.03% -0.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 224.18 176.34 167.37 154.55 175.93 169.45 169.89 20.28%
EPS -7.61 -59.42 -73.24 -71.22 -54.73 -10.29 -4.30 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 4.18 4.12 4.51 4.70 5.08 5.20 -12.16%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 103.38 81.32 77.18 71.27 81.13 78.14 78.35 20.27%
EPS -3.51 -27.40 -33.78 -32.84 -25.24 -4.74 -1.98 46.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9738 1.9277 1.90 2.0798 2.1675 2.3427 2.398 -12.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.52 0.645 0.985 1.42 1.25 1.26 1.52 -
P/RPS 0.23 0.37 0.59 0.92 0.71 0.74 0.89 -59.39%
P/EPS -6.84 -1.09 -1.34 -1.99 -2.28 -12.25 -35.37 -66.52%
EY -14.63 -92.13 -74.35 -50.15 -43.78 -8.16 -2.83 198.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.24 0.31 0.27 0.25 0.29 -44.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 28/05/18 28/02/18 23/11/17 24/08/17 29/05/17 -
Price 0.455 0.69 0.645 1.01 1.14 1.19 1.34 -
P/RPS 0.20 0.39 0.39 0.65 0.65 0.70 0.79 -59.94%
P/EPS -5.98 -1.16 -0.88 -1.42 -2.08 -11.57 -31.18 -66.70%
EY -16.72 -86.12 -113.55 -70.51 -48.01 -8.64 -3.21 200.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.17 0.16 0.22 0.24 0.23 0.26 -43.61%

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