[NADIBHD] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -80.99%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 238,648 275,168 282,668 199,256 193,348 207,742 214,816 7.25%
PBT 13,393 26,378 36,056 17,855 29,364 43,322 36,380 -48.60%
Tax -9,437 -10,016 -9,660 -10,514 -6,950 -12,200 -12,344 -16.37%
NP 3,956 16,362 26,396 7,341 22,413 31,122 24,036 -69.93%
-
NP to SH 2,524 13,380 22,744 3,460 18,200 25,062 19,992 -74.80%
-
Tax Rate 70.46% 37.97% 26.79% 58.89% 23.67% 28.16% 33.93% -
Total Cost 234,692 258,806 256,272 191,915 170,934 176,620 190,780 14.79%
-
Net Worth 444,269 451,800 451,800 444,269 459,330 459,330 451,800 -1.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 444,269 451,800 451,800 444,269 459,330 459,330 451,800 -1.11%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.66% 5.95% 9.34% 3.68% 11.59% 14.98% 11.19% -
ROE 0.57% 2.96% 5.03% 0.78% 3.96% 5.46% 4.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.69 36.54 37.54 26.46 25.68 27.59 28.53 7.24%
EPS 0.33 1.78 3.04 0.46 2.41 3.32 2.64 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.59 0.61 0.61 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.44 36.26 37.24 26.25 25.48 27.37 28.30 7.25%
EPS 0.33 1.76 3.00 0.46 2.40 3.30 2.63 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5953 0.5953 0.5854 0.6052 0.6052 0.5953 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.275 0.275 0.305 0.38 0.305 0.29 0.30 -
P/RPS 0.87 0.75 0.81 1.44 1.19 1.05 1.05 -11.77%
P/EPS 82.04 15.48 10.10 82.70 12.62 8.71 11.30 274.49%
EY 1.22 6.46 9.90 1.21 7.92 11.48 8.85 -73.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.51 0.64 0.50 0.48 0.50 -4.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 -
Price 0.275 0.28 0.28 0.31 0.35 0.30 0.315 -
P/RPS 0.87 0.77 0.75 1.17 1.36 1.09 1.10 -14.46%
P/EPS 82.04 15.76 9.27 67.47 14.48 9.01 11.86 262.61%
EY 1.22 6.35 10.79 1.48 6.91 11.09 8.43 -72.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.53 0.57 0.49 0.53 -7.69%

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