[NAIM] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.24%
YoY- 159.28%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 464,076 634,889 208,405 622,558 417,838 401,490 564,202 -3.20%
PBT -38,187 110,346 25,452 98,103 -118,798 -23,396 9,081 -
Tax -6,996 -52,156 -2,926 -16,026 -20,619 -188 -9,537 -5.03%
NP -45,183 58,190 22,526 82,077 -139,417 -23,584 -456 115.03%
-
NP to SH -47,555 62,272 22,536 83,464 -140,801 -24,375 -1,464 78.57%
-
Tax Rate - 47.27% 11.50% 16.34% - - 105.02% -
Total Cost 509,259 576,699 185,879 540,481 557,255 425,074 564,658 -1.70%
-
Net Worth 1,221,812 1,306,939 1,301,931 1,271,887 990,425 1,203,675 1,218,865 0.04%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 39,558 49,573 - - - - - -
Div Payout % 0.00% 79.61% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,221,812 1,306,939 1,301,931 1,271,887 990,425 1,203,675 1,218,865 0.04%
NOSH 513,799 513,799 513,799 513,799 250,000 250,000 237,133 13.74%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -9.74% 9.17% 10.81% 13.18% -33.37% -5.87% -0.08% -
ROE -3.89% 4.76% 1.73% 6.56% -14.22% -2.03% -0.12% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 92.68 126.79 41.62 124.33 176.34 169.45 237.93 -14.53%
EPS -9.50 12.44 4.50 16.67 -59.42 -10.29 -0.62 57.56%
DPS 7.90 9.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.61 2.60 2.54 4.18 5.08 5.14 -11.67%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 90.32 123.57 40.56 121.17 81.32 78.14 109.81 -3.20%
EPS -9.26 12.12 4.39 16.24 -27.40 -4.74 -0.28 79.11%
DPS 7.70 9.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.378 2.5437 2.5339 2.4755 1.9277 2.3427 2.3723 0.03%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.48 0.725 0.815 0.855 0.645 1.26 1.80 -
P/RPS 0.52 0.57 1.96 0.69 0.37 0.74 0.76 -6.12%
P/EPS -5.05 5.83 18.11 5.13 -1.09 -12.25 -291.56 -49.11%
EY -19.79 17.15 5.52 19.49 -92.13 -8.16 -0.34 96.80%
DY 16.46 13.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.31 0.34 0.15 0.25 0.35 -8.90%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 24/08/17 26/08/16 -
Price 0.52 0.625 0.83 1.00 0.69 1.19 1.80 -
P/RPS 0.56 0.49 1.99 0.80 0.39 0.70 0.76 -4.96%
P/EPS -5.48 5.03 18.44 6.00 -1.16 -11.57 -291.56 -48.42%
EY -18.26 19.90 5.42 16.67 -86.12 -8.64 -0.34 94.18%
DY 15.19 15.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.32 0.39 0.17 0.23 0.35 -8.15%

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