Gagasan Nadi Cergas Berhad (KLSE:NADIBHD)
Malaysia
· Delayed Price · Currency is MYR 0.410
-0.005 (-1.20%)
At close: Dec 5, 2025
KLSE:NADIBHD Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 390.5 | 262.82 | 318.35 | 233.52 | 199.26 | 206.9 | Upgrade
|
| Revenue Growth (YoY) | 32.01% | -17.44% | 36.33% | 17.19% | -3.69% | -28.56% | Upgrade
|
| Cost of Revenue | 316.44 | 220.45 | 284.53 | 208.18 | 182.31 | 178.04 | Upgrade
|
| Gross Profit | 74.06 | 42.36 | 33.82 | 25.34 | 16.95 | 28.86 | Upgrade
|
| Selling, General & Admin | 34.81 | 34.81 | 29.41 | 28.28 | 28.32 | 27.63 | Upgrade
|
| Operating Expenses | 35 | 34.5 | 27.03 | 31.61 | 27.33 | 28.55 | Upgrade
|
| Operating Income | 39.06 | 7.87 | 6.8 | -6.28 | -10.38 | 0.31 | Upgrade
|
| Interest Expense | -9.41 | -10.87 | -14.74 | -16.57 | -16.07 | -16.48 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 1.93 | Upgrade
|
| Other Non Operating Income (Expenses) | 20.88 | 20.88 | 25.75 | 28.89 | 44.3 | 29.06 | Upgrade
|
| EBT Excluding Unusual Items | 50.52 | 17.87 | 17.81 | 6.05 | 17.86 | 14.81 | Upgrade
|
| Pretax Income | 50.52 | 17.87 | 17.81 | 6.05 | 17.86 | 14.81 | Upgrade
|
| Income Tax Expense | 18.75 | 10.81 | 12.22 | 8.64 | 10.51 | 5.02 | Upgrade
|
| Earnings From Continuing Operations | 31.77 | 7.06 | 5.58 | -2.59 | 7.34 | 9.8 | Upgrade
|
| Net Income to Company | 31.77 | 7.06 | 5.58 | -2.59 | 7.34 | 9.8 | Upgrade
|
| Minority Interest in Earnings | -12.59 | -1.19 | -3.15 | -0.79 | -3.88 | 2.02 | Upgrade
|
| Net Income | 19.19 | 5.87 | 2.43 | -3.38 | 3.46 | 11.81 | Upgrade
|
| Net Income to Common | 19.19 | 5.87 | 2.43 | -3.38 | 3.46 | 11.81 | Upgrade
|
| Net Income Growth | 301.65% | 141.10% | - | - | -70.71% | -53.28% | Upgrade
|
| Shares Outstanding (Basic) | 753 | 753 | 753 | 753 | 753 | 753 | Upgrade
|
| Shares Outstanding (Diluted) | 753 | 753 | 753 | 753 | 753 | 753 | Upgrade
|
| EPS (Basic) | 0.03 | 0.01 | 0.00 | -0.00 | 0.00 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.03 | 0.01 | 0.00 | -0.00 | 0.00 | 0.02 | Upgrade
|
| EPS Growth | 304.44% | 143.44% | - | - | -70.71% | -53.28% | Upgrade
|
| Free Cash Flow | 117.5 | 24.4 | 171.17 | 9.36 | 21.67 | 37.4 | Upgrade
|
| Free Cash Flow Per Share | 0.16 | 0.03 | 0.23 | 0.01 | 0.03 | 0.05 | Upgrade
|
| Dividend Per Share | - | - | - | - | - | 0.005 | Upgrade
|
| Dividend Growth | - | - | - | - | - | -50.00% | Upgrade
|
| Gross Margin | 18.96% | 16.12% | 10.62% | 10.85% | 8.51% | 13.95% | Upgrade
|
| Operating Margin | 10.00% | 2.99% | 2.14% | -2.69% | -5.21% | 0.15% | Upgrade
|
| Profit Margin | 4.91% | 2.23% | 0.76% | -1.45% | 1.74% | 5.71% | Upgrade
|
| Free Cash Flow Margin | 30.09% | 9.28% | 53.77% | 4.01% | 10.88% | 18.07% | Upgrade
|
| EBITDA | 41.17 | 10.01 | 8.96 | -4.01 | -9.04 | 1.81 | Upgrade
|
| EBITDA Margin | 10.54% | 3.81% | 2.81% | -1.72% | -4.54% | 0.87% | Upgrade
|
| D&A For EBITDA | 2.12 | 2.14 | 2.17 | 2.26 | 1.33 | 1.5 | Upgrade
|
| EBIT | 39.06 | 7.87 | 6.8 | -6.28 | -10.38 | 0.31 | Upgrade
|
| EBIT Margin | 10.00% | 2.99% | 2.14% | -2.69% | -5.21% | 0.15% | Upgrade
|
| Effective Tax Rate | 37.11% | 60.49% | 68.65% | 142.87% | 58.88% | 33.88% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.