[NADIBHD] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -577.79%
YoY- -528.69%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 70,665 66,798 54,531 41,401 66,918 70,667 54,246 19.33%
PBT 5,644 2,860 -3,996 -3,145 4,175 9,014 -4,168 -
Tax -1,176 -1,813 -1,563 -2,070 -2,593 -2,415 -5,302 -63.45%
NP 4,468 1,047 -5,559 -5,215 1,582 6,599 -9,470 -
-
NP to SH 2,966 620 -5,271 -4,797 1,004 5,686 -10,191 -
-
Tax Rate 20.84% 63.39% - - 62.11% 26.79% - -
Total Cost 66,197 65,751 60,090 46,616 65,336 64,068 63,716 2.58%
-
Net Worth 444,269 444,269 436,739 444,269 451,800 451,800 444,269 0.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 444,269 444,269 436,739 444,269 451,800 451,800 444,269 0.00%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.32% 1.57% -10.19% -12.60% 2.36% 9.34% -17.46% -
ROE 0.67% 0.14% -1.21% -1.08% 0.22% 1.26% -2.29% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.38 8.87 7.24 5.50 8.89 9.38 7.20 19.34%
EPS 0.39 0.08 -0.70 -0.64 0.13 0.76 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.59 0.60 0.60 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.31 8.80 7.19 5.46 8.82 9.31 7.15 19.29%
EPS 0.39 0.08 -0.69 -0.63 0.13 0.75 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5854 0.5755 0.5854 0.5953 0.5953 0.5854 0.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.34 0.33 0.275 0.275 0.305 0.38 -
P/RPS 3.36 3.83 4.56 5.00 3.09 3.25 5.27 -25.98%
P/EPS 79.97 412.94 -47.14 -43.17 206.25 40.39 -28.08 -
EY 1.25 0.24 -2.12 -2.32 0.48 2.48 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.57 0.47 0.46 0.51 0.64 -11.84%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 28/02/22 -
Price 0.31 0.32 0.32 0.275 0.28 0.28 0.31 -
P/RPS 3.30 3.61 4.42 5.00 3.15 2.98 4.30 -16.21%
P/EPS 78.70 388.65 -45.71 -43.17 210.00 37.08 -22.91 -
EY 1.27 0.26 -2.19 -2.32 0.48 2.70 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.55 0.47 0.47 0.47 0.53 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