Gagasan Nadi Cergas Berhad (KLSE:NADIBHD)
Malaysia · Delayed Price · Currency is MYR 0.3100
+0.0100 (3.33%)
At close: Sep 21, 2026
KLSE:NADIBHD Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 447.9 | 413.58 | 262.82 | 318.35 | 233.52 | 199.26 | |
Revenue Growth | 23.58% | 57.37% | -17.44% | 36.33% | 17.19% | -3.69% |
Cost of Revenue | 349.33 | 328.27 | 220.45 | 284.53 | 208.18 | 182.31 |
Gross Profit | 98.58 | 85.32 | 42.36 | 33.82 | 25.34 | 16.95 |
Selling, General & Admin | 38.13 | 38.13 | 34.81 | 29.41 | 28.28 | 28.32 |
Operating Expenses | 31.03 | 37.36 | 34.5 | 27.03 | 31.61 | 27.33 |
Operating Income | 67.54 | 47.96 | 7.87 | 6.8 | -6.28 | -10.38 |
Interest Expense | -15.07 | -9.37 | -10.87 | -14.74 | -16.57 | -16.07 |
Other Non Operating Income (Expenses) | 72.06 | 72.06 | 20.88 | 25.75 | 28.89 | 44.3 |
EBT Excluding Unusual Items | 124.53 | 110.65 | 17.87 | 17.81 | 6.05 | 17.86 |
Other Unusual Items | -2.41 | -2.41 | - | - | - | - |
Pretax Income | 122.12 | 108.23 | 17.87 | 17.81 | 6.05 | 17.86 |
Income Tax Expense | 19.46 | 16.75 | 10.81 | 12.22 | 8.64 | 10.51 |
Earnings From Continuing Operations | 102.66 | 91.48 | 7.06 | 5.58 | -2.59 | 7.34 |
Net Income to Company | 102.66 | 91.48 | 7.06 | 5.58 | -2.59 | 7.34 |
Minority Interest in Earnings | -19.88 | -15.95 | -1.19 | -3.15 | -0.79 | -3.88 |
Net Income | 82.78 | 75.53 | 5.87 | 2.43 | -3.38 | 3.46 |
Net Income to Common | 82.78 | 75.53 | 5.87 | 2.43 | -3.38 | 3.46 |
Net Income Growth | 416.83% | 1187.61% | 141.10% | - | - | -70.71% |
Shares Outstanding (Basic) | 753 | 753 | 753 | 753 | 753 | 753 |
Shares Outstanding (Diluted) | 753 | 753 | 753 | 753 | 753 | 753 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.11 | 0.10 | 0.01 | 0.00 | -0.00 | 0.00 |
EPS (Diluted) | 0.11 | 0.10 | 0.01 | 0.00 | -0.00 | 0.00 |
EPS Growth | 416.71% | 1187.55% | 143.44% | - | - | -70.71% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 162.65 | 146.11 | 24.4 | 171.17 | 9.36 | 21.67 |
Free Cash Flow Per Share | 0.22 | 0.19 | 0.03 | 0.23 | 0.01 | 0.03 |
Dividend Per Share | 0.020 | 0.020 | - | - | - | - |
Dividend Growth | - | 300.00% | - | - | - | - |
Gross Margin | 22.01% | 20.63% | 16.12% | 10.62% | 10.85% | 8.51% |
Operating Margin | 15.08% | 11.60% | 2.99% | 2.14% | -2.69% | -5.21% |
Profit Margin | 18.48% | 18.26% | 2.23% | 0.76% | -1.45% | 1.74% |
Free Cash Flow Margin | 36.31% | 35.33% | 9.28% | 53.77% | 4.01% | 10.88% |
EBITDA | 69.74 | 50.07 | 10.01 | 8.96 | -4.01 | -9.04 |
EBITDA Margin | 15.57% | 12.11% | 3.81% | 2.81% | -1.72% | -4.54% |
D&A For EBITDA | 2.2 | 2.12 | 2.14 | 2.17 | 2.26 | 1.33 |
EBIT | 67.54 | 47.96 | 7.87 | 6.8 | -6.28 | -10.38 |
EBIT Margin | 15.08% | 11.60% | 2.99% | 2.14% | -2.69% | -5.21% |
Effective Tax Rate | 15.94% | 15.48% | 60.49% | 68.65% | 142.87% | 58.88% |