[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -76.62%
YoY- -97.91%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 273,956 208,544 113,529 428,030 285,141 235,084 139,004 57.12%
PBT -114,414 -30,921 -6,782 3,526 7,516 -3,999 5,837 -
Tax -12,291 -3,528 -3,076 -1,819 -3,434 -5,159 -4,585 92.85%
NP -126,705 -34,449 -9,858 1,707 4,082 -9,158 1,252 -
-
NP to SH -127,322 -34,866 -10,002 717 3,067 -9,774 897 -
-
Tax Rate - - - 51.59% 45.69% - 78.55% -
Total Cost 400,661 242,993 123,387 426,323 281,059 244,242 137,752 103.62%
-
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 1,220,392 -5.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 1,216,425 1,220,392 -5.91%
NOSH 250,000 250,000 250,000 250,000 250,000 236,658 236,052 3.89%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -46.25% -16.52% -8.68% 0.40% 1.43% -3.90% 0.90% -
ROE -11.43% -2.90% -0.81% 0.06% 0.25% -0.80% 0.07% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.62 88.01 47.91 180.65 120.34 99.33 58.89 56.72%
EPS -53.74 -14.71 -4.22 0.30 1.29 -4.13 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.70 5.08 5.20 5.26 5.21 5.14 5.17 -6.15%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.32 40.59 22.10 83.31 55.50 45.75 27.05 57.14%
EPS -24.78 -6.79 -1.95 0.14 0.60 -1.90 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1675 2.3427 2.398 2.4257 2.4026 2.3675 2.3752 -5.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.25 1.26 1.52 1.90 1.62 1.80 2.52 -
P/RPS 1.08 1.43 3.17 1.05 1.35 1.81 4.28 -60.03%
P/EPS -2.33 -8.56 -36.01 627.89 125.15 -43.58 663.16 -
EY -42.99 -11.68 -2.78 0.16 0.80 -2.29 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.29 0.36 0.31 0.35 0.49 -32.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 26/08/16 26/05/16 -
Price 1.14 1.19 1.34 1.65 1.49 1.80 1.79 -
P/RPS 0.99 1.35 2.80 0.91 1.24 1.81 3.04 -52.63%
P/EPS -2.12 -8.09 -31.74 545.27 115.11 -43.58 471.05 -
EY -47.14 -12.37 -3.15 0.18 0.87 -2.29 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.31 0.29 0.35 0.35 -22.22%

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