[NADIBHD] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -278.45%
YoY- -197.63%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 213,125 137,463 66,798 233,517 178,986 137,584 70,667 108.60%
PBT 11,849 8,504 2,860 6,048 10,045 13,189 9,014 19.97%
Tax -6,121 -2,989 -1,813 -8,641 -7,078 -5,008 -2,415 85.79%
NP 5,728 5,515 1,047 -2,593 2,967 8,181 6,599 -8.99%
-
NP to SH 3,471 3,586 620 -3,378 1,893 6,690 5,686 -28.01%
-
Tax Rate 51.66% 35.15% 63.39% 142.87% 70.46% 37.97% 26.79% -
Total Cost 207,397 131,948 65,751 236,110 176,019 129,403 64,068 118.67%
-
Net Worth 444,269 444,269 444,269 436,739 444,269 451,800 451,800 -1.11%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 444,269 444,269 444,269 436,739 444,269 451,800 451,800 -1.11%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.69% 4.01% 1.57% -1.11% 1.66% 5.95% 9.34% -
ROE 0.78% 0.81% 0.14% -0.77% 0.43% 1.48% 1.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.30 18.26 8.87 31.01 23.77 18.27 9.38 108.65%
EPS 0.46 0.48 0.08 -0.45 0.25 0.89 0.76 -28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.59 0.60 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.08 18.11 8.80 30.77 23.58 18.13 9.31 108.61%
EPS 0.46 0.47 0.08 -0.45 0.25 0.88 0.75 -27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5854 0.5854 0.5755 0.5854 0.5953 0.5953 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.30 0.315 0.34 0.33 0.275 0.275 0.305 -
P/RPS 1.06 1.73 3.83 1.06 1.16 1.51 3.25 -52.58%
P/EPS 65.08 66.14 412.94 -73.56 109.39 30.95 40.39 37.40%
EY 1.54 1.51 0.24 -1.36 0.91 3.23 2.48 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.58 0.57 0.47 0.46 0.51 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.275 0.31 0.32 0.32 0.275 0.28 0.28 -
P/RPS 0.97 1.70 3.61 1.03 1.16 1.53 2.98 -52.64%
P/EPS 59.66 65.09 388.65 -71.33 109.39 31.52 37.08 37.26%
EY 1.68 1.54 0.26 -1.40 0.91 3.17 2.70 -27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.54 0.55 0.47 0.47 0.47 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