[NAIM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 55,932 96,508 89,299 60,403 0 0 0 -
PBT 22,614 32,350 16,386 19,432 0 0 0 -
Tax -8,866 -12,745 -5,679 -7,053 0 0 0 -
NP 13,748 19,605 10,707 12,379 0 0 0 -
-
NP to SH 13,748 19,605 9,164 13,440 0 0 0 -
-
Tax Rate 39.21% 39.40% 34.66% 36.30% - - - -
Total Cost 42,184 76,903 78,592 48,024 0 0 0 -
-
Net Worth 377,445 400,102 325,450 310,787 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 9,261 - - - -
Div Payout % - - - 68.91% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 377,445 400,102 325,450 310,787 0 0 0 -
NOSH 249,963 250,063 214,112 205,819 0 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.58% 20.31% 11.99% 20.49% 0.00% 0.00% 0.00% -
ROE 3.64% 4.90% 2.82% 4.32% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.38 38.59 41.71 29.35 0.00 0.00 0.00 -
EPS 5.50 7.84 4.28 6.53 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.51 1.60 1.52 1.51 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,819
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.89 18.78 17.38 11.76 0.00 0.00 0.00 -
EPS 2.68 3.82 1.78 2.62 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.7346 0.7787 0.6334 0.6049 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 3.30 4.00 3.04 2.68 0.00 0.00 0.00 -
P/RPS 14.75 10.36 7.29 9.13 0.00 0.00 0.00 -
P/EPS 60.00 51.02 71.03 41.04 0.00 0.00 0.00 -
EY 1.67 1.96 1.41 2.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 2.19 2.50 2.00 1.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 28/01/04 13/11/03 - - - -
Price 3.44 3.08 3.74 3.28 0.00 0.00 0.00 -
P/RPS 15.37 7.98 8.97 11.18 0.00 0.00 0.00 -
P/EPS 62.55 39.29 87.38 50.23 0.00 0.00 0.00 -
EY 1.60 2.55 1.14 1.99 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 2.28 1.93 2.46 2.17 0.00 0.00 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