[NADIBHD] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 54,531 41,401 66,918 70,667 54,246 41,139 50,167 5.70% QoQ % 31.71% -38.13% -5.31% 30.27% 31.86% -18.00% - Horiz. % 108.70% 82.53% 133.39% 140.86% 108.13% 82.00% 100.00%
PBT -3,996 -3,145 4,175 9,014 -4,168 363 12,566 - QoQ % -27.06% -175.33% -53.68% 316.27% -1,248.21% -97.11% - Horiz. % -31.80% -25.03% 33.22% 71.73% -33.17% 2.89% 100.00%
Tax -1,563 -2,070 -2,593 -2,415 -5,302 886 -3,014 -35.38% QoQ % 24.49% 20.17% -7.37% 54.45% -698.42% 129.40% - Horiz. % 51.86% 68.68% 86.03% 80.13% 175.91% -29.40% 100.00%
NP -5,559 -5,215 1,582 6,599 -9,470 1,249 9,552 - QoQ % -6.60% -429.65% -76.03% 169.68% -858.21% -86.92% - Horiz. % -58.20% -54.60% 16.56% 69.09% -99.14% 13.08% 100.00%
NP to SH -5,271 -4,797 1,004 5,686 -10,191 1,119 7,533 - QoQ % -9.88% -577.79% -82.34% 155.79% -1,010.72% -85.15% - Horiz. % -69.97% -63.68% 13.33% 75.48% -135.28% 14.85% 100.00%
Tax Rate - % - % 62.11 % 26.79 % - % -244.08 % 23.99 % - QoQ % 0.00% 0.00% 131.84% 0.00% 0.00% -1,117.42% - Horiz. % 0.00% 0.00% 258.90% 111.67% 0.00% -1,017.42% 100.00%
Total Cost 60,090 46,616 65,336 64,068 63,716 39,890 40,615 29.75% QoQ % 28.90% -28.65% 1.98% 0.55% 59.73% -1.79% - Horiz. % 147.95% 114.78% 160.87% 157.74% 156.88% 98.21% 100.00%
Net Worth 436,739 444,269 451,800 451,800 444,269 459,330 459,330 -3.30% QoQ % -1.69% -1.67% 0.00% 1.69% -3.28% 0.00% - Horiz. % 95.08% 96.72% 98.36% 98.36% 96.72% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 436,739 444,269 451,800 451,800 444,269 459,330 459,330 -3.30% QoQ % -1.69% -1.67% 0.00% 1.69% -3.28% 0.00% - Horiz. % 95.08% 96.72% 98.36% 98.36% 96.72% 100.00% 100.00%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -10.19 % -12.60 % 2.36 % 9.34 % -17.46 % 3.04 % 19.04 % - QoQ % 19.13% -633.90% -74.73% 153.49% -674.34% -84.03% - Horiz. % -53.52% -66.18% 12.39% 49.05% -91.70% 15.97% 100.00%
ROE -1.21 % -1.08 % 0.22 % 1.26 % -2.29 % 0.24 % 1.64 % - QoQ % -12.04% -590.91% -82.54% 155.02% -1,054.17% -85.37% - Horiz. % -73.78% -65.85% 13.41% 76.83% -139.63% 14.63% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.24 5.50 8.89 9.38 7.20 5.46 6.66 5.71% QoQ % 31.64% -38.13% -5.22% 30.28% 31.87% -18.02% - Horiz. % 108.71% 82.58% 133.48% 140.84% 108.11% 81.98% 100.00%
EPS -0.70 -0.64 0.13 0.76 -1.35 0.15 1.00 - QoQ % -9.38% -592.31% -82.89% 156.30% -1,000.00% -85.00% - Horiz. % -70.00% -64.00% 13.00% 76.00% -135.00% 15.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5900 0.6000 0.6000 0.5900 0.6100 0.6100 -3.30% QoQ % -1.69% -1.67% 0.00% 1.69% -3.28% 0.00% - Horiz. % 95.08% 96.72% 98.36% 98.36% 96.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 753,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.24 5.50 8.89 9.38 7.20 5.46 6.66 5.71% QoQ % 31.64% -38.13% -5.22% 30.28% 31.87% -18.02% - Horiz. % 108.71% 82.58% 133.48% 140.84% 108.11% 81.98% 100.00%
EPS -0.70 -0.64 0.13 0.76 -1.35 0.15 1.00 - QoQ % -9.38% -592.31% -82.89% 156.30% -1,000.00% -85.00% - Horiz. % -70.00% -64.00% 13.00% 76.00% -135.00% 15.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5900 0.6000 0.6000 0.5900 0.6100 0.6100 -3.30% QoQ % -1.69% -1.67% 0.00% 1.69% -3.28% 0.00% - Horiz. % 95.08% 96.72% 98.36% 98.36% 96.72% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3300 0.2750 0.2750 0.3050 0.3800 0.3050 0.2900 -
P/RPS 4.56 5.00 3.09 3.25 5.27 5.58 4.35 3.18% QoQ % -8.80% 61.81% -4.92% -38.33% -5.56% 28.28% - Horiz. % 104.83% 114.94% 71.03% 74.71% 121.15% 128.28% 100.00%
P/EPS -47.14 -43.17 206.25 40.39 -28.08 205.24 28.99 - QoQ % -9.20% -120.93% 410.65% 243.84% -113.68% 607.97% - Horiz. % -162.61% -148.91% 711.45% 139.32% -96.86% 707.97% 100.00%
EY -2.12 -2.32 0.48 2.48 -3.56 0.49 3.45 - QoQ % 8.62% -583.33% -80.65% 169.66% -826.53% -85.80% - Horiz. % -61.45% -67.25% 13.91% 71.88% -103.19% 14.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.47 0.46 0.51 0.64 0.50 0.48 12.10% QoQ % 21.28% 2.17% -9.80% -20.31% 28.00% 4.17% - Horiz. % 118.75% 97.92% 95.83% 106.25% 133.33% 104.17% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 -
Price 0.3200 0.2750 0.2800 0.2800 0.3100 0.3500 0.3000 -
P/RPS 4.42 5.00 3.15 2.98 4.30 6.41 4.50 -1.19% QoQ % -11.60% 58.73% 5.70% -30.70% -32.92% 42.44% - Horiz. % 98.22% 111.11% 70.00% 66.22% 95.56% 142.44% 100.00%
P/EPS -45.71 -43.17 210.00 37.08 -22.91 235.52 29.99 - QoQ % -5.88% -120.56% 466.34% 261.85% -109.73% 685.33% - Horiz. % -152.42% -143.95% 700.23% 123.64% -76.39% 785.33% 100.00%
EY -2.19 -2.32 0.48 2.70 -4.37 0.42 3.33 - QoQ % 5.60% -583.33% -82.22% 161.78% -1,140.48% -87.39% - Horiz. % -65.77% -69.67% 14.41% 81.08% -131.23% 12.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.47 0.47 0.47 0.53 0.57 0.49 7.98% QoQ % 17.02% 0.00% 0.00% -11.32% -7.02% 16.33% - Horiz. % 112.24% 95.92% 95.92% 95.92% 108.16% 116.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment