[NAIM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -431.99%
YoY- -543.57%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 417,838 396,564 366,193 416,845 401,490 402,555 428,030 -1.59%
PBT -118,798 -151,911 -146,982 -118,404 -23,396 -9,093 3,526 -
Tax -20,619 -20,479 -20,859 -10,676 -188 -310 -1,819 406.85%
NP -139,417 -172,390 -167,841 -129,080 -23,584 -9,403 1,707 -
-
NP to SH -140,801 -173,536 -168,742 -129,672 -24,375 -10,182 717 -
-
Tax Rate - - - - - - 51.59% -
Total Cost 557,255 568,954 534,034 545,925 425,074 411,958 426,323 19.60%
-
Net Worth 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 -14.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 990,425 976,209 1,068,617 1,113,636 1,203,675 1,232,108 1,246,325 -14.24%
NOSH 250,000 250,000 250,000 250,000 250,000 236,944 250,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -33.37% -43.47% -45.83% -30.97% -5.87% -2.34% 0.40% -
ROE -14.22% -17.78% -15.79% -11.64% -2.03% -0.83% 0.06% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 176.34 167.37 154.55 175.93 169.45 169.89 180.65 -1.60%
EPS -59.42 -73.24 -71.22 -54.73 -10.29 -4.30 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 4.12 4.51 4.70 5.08 5.20 5.26 -14.24%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.32 77.18 71.27 81.13 78.14 78.35 83.31 -1.60%
EPS -27.40 -33.78 -32.84 -25.24 -4.74 -1.98 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9277 1.90 2.0798 2.1675 2.3427 2.398 2.4257 -14.23%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.645 0.985 1.42 1.25 1.26 1.52 1.90 -
P/RPS 0.37 0.59 0.92 0.71 0.74 0.89 1.05 -50.20%
P/EPS -1.09 -1.34 -1.99 -2.28 -12.25 -35.37 627.89 -
EY -92.13 -74.35 -50.15 -43.78 -8.16 -2.83 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.31 0.27 0.25 0.29 0.36 -44.30%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 28/02/18 23/11/17 24/08/17 29/05/17 23/02/17 -
Price 0.69 0.645 1.01 1.14 1.19 1.34 1.65 -
P/RPS 0.39 0.39 0.65 0.65 0.70 0.79 0.91 -43.24%
P/EPS -1.16 -0.88 -1.42 -2.08 -11.57 -31.18 545.27 -
EY -86.12 -113.55 -70.51 -48.01 -8.64 -3.21 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.22 0.24 0.23 0.26 0.31 -33.07%

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