[NADIBHD] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -51.02%
YoY- 167.11%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 254,121 214,842 188,688 319,686 284,166 274,926 267,192 -3.27%
PBT 16,409 8,674 15,684 17,500 15,798 17,008 11,440 27.10%
Tax -8,677 -7,762 -7,456 -12,240 -8,161 -5,978 -7,252 12.66%
NP 7,732 912 8,228 5,260 7,637 11,030 4,188 50.32%
-
NP to SH 7,753 2,976 10,708 2,267 4,628 7,172 2,480 113.35%
-
Tax Rate 52.88% 89.49% 47.54% 69.94% 51.66% 35.15% 63.39% -
Total Cost 246,389 213,930 180,460 314,426 276,529 263,896 263,004 -4.24%
-
Net Worth 453,116 444,269 444,269 444,269 444,269 444,269 444,269 1.31%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 453,116 444,269 444,269 444,269 444,269 444,269 444,269 1.31%
NOSH 755,194 753,000 753,000 753,000 753,000 753,000 753,000 0.19%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.04% 0.42% 4.36% 1.65% 2.69% 4.01% 1.57% -
ROE 1.71% 0.67% 2.41% 0.51% 1.04% 1.61% 0.56% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.65 28.53 25.06 42.45 37.74 36.51 35.48 -3.45%
EPS 1.03 0.40 1.44 0.30 0.61 0.96 0.32 117.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 0.59 0.59 0.59 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.48 28.31 24.86 42.12 37.44 36.22 35.21 -3.29%
EPS 1.02 0.39 1.41 0.30 0.61 0.94 0.33 111.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.5854 0.5854 0.5854 0.5854 0.5854 0.5854 1.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.27 0.29 0.29 0.29 0.30 0.315 0.34 -
P/RPS 0.80 1.02 1.16 0.68 0.79 0.86 0.96 -11.41%
P/EPS 26.30 73.38 20.39 96.33 48.81 33.07 103.23 -59.71%
EY 3.80 1.36 4.90 1.04 2.05 3.02 0.97 147.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.49 0.49 0.51 0.53 0.58 -15.52%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 29/02/24 23/11/23 24/08/23 30/05/23 -
Price 0.29 0.30 0.30 0.29 0.275 0.31 0.32 -
P/RPS 0.86 1.05 1.20 0.68 0.73 0.85 0.90 -2.97%
P/EPS 28.25 75.91 21.10 96.33 44.74 32.55 97.16 -56.01%
EY 3.54 1.32 4.74 1.04 2.23 3.07 1.03 127.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.51 0.49 0.47 0.53 0.54 -7.53%

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