[NADIBHD] YoY Quarter Result on 30-Sep-2024 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 464.14%
YoY- 3861.74%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 83,170 75,662 41,401 41,139 55,994 75,460 89,277 -1.17%
PBT 7,970 3,345 -3,145 363 2,567 9,260 14,400 -9.38%
Tax -2,627 -3,132 -2,070 886 -1,482 -1,341 -3,844 -6.14%
NP 5,343 213 -5,215 1,249 1,085 7,919 10,556 -10.71%
-
NP to SH 4,326 -115 -4,797 1,119 1,177 7,869 10,624 -13.89%
-
Tax Rate 32.96% 93.63% - -244.08% 57.73% 14.48% 26.69% -
Total Cost 77,827 75,449 46,616 39,890 54,909 67,541 78,721 -0.19%
-
Net Worth 455,368 444,269 444,269 459,330 444,269 436,739 373,930 3.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 455,368 444,269 444,269 459,330 444,269 436,739 373,930 3.33%
NOSH 758,947 753,000 753,000 753,000 753,000 753,000 613,000 3.62%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.42% 0.28% -12.60% 3.04% 1.94% 10.49% 11.82% -
ROE 0.95% -0.03% -1.08% 0.24% 0.26% 1.80% 2.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.96 10.05 5.50 5.46 7.44 10.02 14.56 -4.61%
EPS 0.57 -0.02 -0.64 0.15 0.16 1.05 1.76 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 0.61 0.59 0.58 0.61 -0.27%
Adjusted Per Share Value based on latest NOSH - 758,947
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.96 9.97 5.46 5.42 7.38 9.94 11.76 -1.16%
EPS 0.57 -0.02 -0.63 0.15 0.16 1.04 1.40 -13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5854 0.5854 0.6052 0.5854 0.5755 0.4927 3.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.27 0.30 0.275 0.305 0.24 0.24 0.00 -
P/RPS 2.46 2.99 5.00 5.58 3.23 2.39 0.00 -
P/EPS 47.37 -1,964.35 -43.17 205.24 153.54 22.97 0.00 -
EY 2.11 -0.05 -2.32 0.49 0.65 4.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.47 0.50 0.41 0.41 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 23/11/23 24/11/22 23/11/21 24/11/20 25/11/19 04/01/19 -
Price 0.29 0.275 0.275 0.35 0.255 0.29 0.00 -
P/RPS 2.65 2.74 5.00 6.41 3.43 2.89 0.00 -
P/EPS 50.88 -1,800.65 -43.17 235.52 163.14 27.75 0.00 -
EY 1.97 -0.06 -2.32 0.42 0.61 3.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.57 0.43 0.50 0.00 -

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