[NADIBHD] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 64.34%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 233,517 178,986 137,584 70,667 199,256 145,011 103,871 71.35%
PBT 6,048 10,045 13,189 9,014 17,855 22,023 21,661 -57.18%
Tax -8,641 -7,078 -5,008 -2,415 -10,514 -5,213 -6,100 26.05%
NP -2,593 2,967 8,181 6,599 7,341 16,810 15,561 -
-
NP to SH -3,378 1,893 6,690 5,686 3,460 13,650 12,531 -
-
Tax Rate 142.87% 70.46% 37.97% 26.79% 58.89% 23.67% 28.16% -
Total Cost 236,110 176,019 129,403 64,068 191,915 128,201 88,310 92.29%
-
Net Worth 436,739 444,269 451,800 451,800 444,269 459,330 459,330 -3.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 436,739 444,269 451,800 451,800 444,269 459,330 459,330 -3.29%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -1.11% 1.66% 5.95% 9.34% 3.68% 11.59% 14.98% -
ROE -0.77% 0.43% 1.48% 1.26% 0.78% 2.97% 2.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.01 23.77 18.27 9.38 26.46 19.26 13.79 71.38%
EPS -0.45 0.25 0.89 0.76 0.46 1.81 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.60 0.60 0.59 0.61 0.61 -3.29%
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.77 23.58 18.13 9.31 26.25 19.11 13.69 71.33%
EPS -0.45 0.25 0.88 0.75 0.46 1.80 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5755 0.5854 0.5953 0.5953 0.5854 0.6052 0.6052 -3.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.33 0.275 0.275 0.305 0.38 0.305 0.29 -
P/RPS 1.06 1.16 1.51 3.25 1.44 1.58 2.10 -36.52%
P/EPS -73.56 109.39 30.95 40.39 82.70 16.83 17.43 -
EY -1.36 0.91 3.23 2.48 1.21 5.94 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.46 0.51 0.64 0.50 0.48 12.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 -
Price 0.32 0.275 0.28 0.28 0.31 0.35 0.30 -
P/RPS 1.03 1.16 1.53 2.98 1.17 1.82 2.17 -39.06%
P/EPS -71.33 109.39 31.52 37.08 67.47 19.31 18.03 -
EY -1.40 0.91 3.17 2.70 1.48 5.18 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.47 0.47 0.53 0.57 0.49 7.98%

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