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

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -591.45%
YoY- -225.69%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON'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 555,556 330,671 146,682 461,518 316,930 199,372 94,263 225.92%
PBT 4,182 2,126 954 -18,674 4,805 6,672 2,827 29.79%
Tax -748 -619 -341 3,114 -1,842 -2,218 -1,058 -20.62%
NP 3,434 1,507 613 -15,560 2,963 4,454 1,769 55.55%
-
NP to SH 3,894 1,832 518 -15,348 3,123 4,535 1,769 69.13%
-
Tax Rate 17.89% 29.12% 35.74% - 38.34% 33.24% 37.42% -
Total Cost 552,122 329,164 146,069 477,078 313,967 194,918 92,494 228.70%
-
Net Worth 129,593 129,593 129,593 120,432 137,932 128,764 128,764 0.42%
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 129,593 129,593 129,593 120,432 137,932 128,764 128,764 0.42%
NOSH 682,072 682,072 669,072 669,072 656,822 643,822 643,822 3.91%
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 0.62% 0.46% 0.42% -3.37% 0.93% 2.23% 1.88% -
ROE 3.00% 1.41% 0.40% -12.74% 2.26% 3.52% 1.37% -
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 81.45 48.48 21.51 68.98 48.25 30.97 14.64 213.65%
EPS 0.57 0.27 0.08 -2.29 0.48 0.70 0.27 64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.21 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 669,072
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 77.73 46.27 20.52 64.57 44.34 27.90 13.19 225.90%
EPS 0.54 0.26 0.07 -2.15 0.44 0.63 0.25 67.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1813 0.1813 0.1685 0.193 0.1802 0.1802 0.40%
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 0.37 0.355 0.385 0.445 0.425 0.41 0.505 -
P/RPS 0.45 0.73 1.79 0.65 0.88 1.32 3.45 -74.24%
P/EPS 64.81 132.17 506.95 -19.40 89.39 58.21 183.79 -50.05%
EY 1.54 0.76 0.20 -5.15 1.12 1.72 0.54 100.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.87 2.03 2.47 2.02 2.05 2.52 -15.70%
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 28/11/23 29/08/23 29/05/23 27/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.345 0.375 0.36 0.455 0.465 0.40 0.475 -
P/RPS 0.42 0.77 1.67 0.66 0.96 1.29 3.24 -74.35%
P/EPS 60.43 139.62 474.03 -19.84 97.80 56.79 172.87 -50.34%
EY 1.65 0.72 0.21 -5.04 1.02 1.76 0.58 100.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.97 1.89 2.53 2.21 2.00 2.38 -16.36%

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