[NAIM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -139.39%
YoY- -1564.96%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 396,564 366,193 416,845 401,490 402,555 428,030 482,091 -12.21%
PBT -151,911 -146,982 -118,404 -23,396 -9,093 3,526 -13,286 408.28%
Tax -20,479 -20,859 -10,676 -188 -310 -1,819 -5,176 150.36%
NP -172,390 -167,841 -129,080 -23,584 -9,403 1,707 -18,462 344.03%
-
NP to SH -173,536 -168,742 -129,672 -24,375 -10,182 717 -20,149 320.72%
-
Tax Rate - - - - - 51.59% - -
Total Cost 568,954 534,034 545,925 425,074 411,958 426,323 500,553 8.92%
-
Net Worth 976,209 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 -14.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 976,209 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 1,234,478 -14.49%
NOSH 250,000 250,000 250,000 250,000 236,944 250,000 236,944 3.64%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -43.47% -45.83% -30.97% -5.87% -2.34% 0.40% -3.83% -
ROE -17.78% -15.79% -11.64% -2.03% -0.83% 0.06% -1.63% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 167.37 154.55 175.93 169.45 169.89 180.65 203.46 -12.21%
EPS -73.24 -71.22 -54.73 -10.29 -4.30 0.30 -8.50 320.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.51 4.70 5.08 5.20 5.26 5.21 -14.49%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 79.23 73.16 83.28 80.21 80.42 85.51 96.31 -12.21%
EPS -34.67 -33.71 -25.91 -4.87 -2.03 0.14 -4.03 320.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9503 2.1349 2.2249 2.4047 2.4615 2.4899 2.4663 -14.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.985 1.42 1.25 1.26 1.52 1.90 1.62 -
P/RPS 0.59 0.92 0.71 0.74 0.89 1.05 0.80 -18.38%
P/EPS -1.34 -1.99 -2.28 -12.25 -35.37 627.89 -19.05 -82.98%
EY -74.35 -50.15 -43.78 -8.16 -2.83 0.16 -5.25 486.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.27 0.25 0.29 0.36 0.31 -15.69%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 -
Price 0.645 1.01 1.14 1.19 1.34 1.65 1.49 -
P/RPS 0.39 0.65 0.65 0.70 0.79 0.91 0.73 -34.18%
P/EPS -0.88 -1.42 -2.08 -11.57 -31.18 545.27 -17.52 -86.41%
EY -113.55 -70.51 -48.01 -8.64 -3.21 0.18 -5.71 635.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.24 0.23 0.26 0.31 0.29 -32.75%

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