[NAIM] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -135.72%
YoY- -120.94%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 30,033 159,183 116,196 94,922 96,080 138,585 158,107 -24.16%
PBT -6,228 10,977 10,242 -22,871 -9,836 9,837 37,219 -
Tax -426 -101 -592 -452 -574 -1,274 -8,799 -39.60%
NP -6,654 10,876 9,650 -23,323 -10,410 8,563 28,420 -
-
NP to SH -6,412 10,177 9,158 -23,577 -10,671 8,406 28,763 -
-
Tax Rate - 0.92% 5.78% - - 12.95% 23.64% -
Total Cost 36,687 148,307 106,546 118,245 106,490 130,022 129,687 -18.96%
-
Net Worth 1,301,931 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1,101,712 2.81%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,301,931 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1,101,712 2.81%
NOSH 513,799 513,799 250,000 250,000 237,133 236,788 236,927 13.75%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -22.16% 6.83% 8.30% -24.57% -10.83% 6.18% 17.98% -
ROE -0.49% 0.80% 0.92% -1.96% -0.88% 0.69% 2.61% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.00 31.79 49.04 40.06 40.52 58.53 66.73 -33.04%
EPS -1.28 2.03 3.87 -9.95 -4.50 3.55 12.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.54 4.18 5.08 5.14 5.13 4.65 -9.22%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.85 30.98 22.62 18.47 18.70 26.97 30.77 -24.15%
EPS -1.25 1.98 1.78 -4.59 -2.08 1.64 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5339 2.4755 1.9277 2.3427 2.3723 2.3642 2.1442 2.81%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.815 0.855 0.645 1.26 1.80 2.25 4.29 -
P/RPS 13.59 2.69 1.32 3.15 4.44 3.84 6.43 13.27%
P/EPS -63.65 42.07 16.69 -12.66 -40.00 63.38 35.34 -
EY -1.57 2.38 5.99 -7.90 -2.50 1.58 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.15 0.25 0.35 0.44 0.92 -16.56%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 30/08/18 24/08/17 26/08/16 27/08/15 21/08/14 -
Price 0.83 1.00 0.69 1.19 1.80 2.03 3.79 -
P/RPS 13.84 3.15 1.41 2.97 4.44 3.47 5.68 15.98%
P/EPS -64.82 49.20 17.85 -11.96 -40.00 57.18 31.22 -
EY -1.54 2.03 5.60 -8.36 -2.50 1.75 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.17 0.23 0.35 0.40 0.82 -14.50%

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