Highlights

[NWP] QoQ Cumulative Quarter Result on 2012-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     76.29%    YoY -     24.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 1,737 1,737 1,307 655 4,009 3,125 2,555 -23.81%
  QoQ % 0.00% 32.90% 99.54% -83.66% 28.29% 22.31% -
  Horiz. % 67.98% 67.98% 51.15% 25.64% 156.91% 122.31% 100.00%
PBT -811 -811 -1,492 -799 -3,351 -2,722 -1,524 -35.89%
  QoQ % 0.00% 45.64% -86.73% 76.16% -23.11% -78.61% -
  Horiz. % 53.22% 53.22% 97.90% 52.43% 219.88% 178.61% 100.00%
Tax 1 1 1 0 -19 0 -21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -4.76% -4.76% -4.76% -0.00% 90.48% -0.00% 100.00%
NP -810 -810 -1,491 -799 -3,370 -2,722 -1,545 -36.56%
  QoQ % 0.00% 45.67% -86.61% 76.29% -23.81% -76.18% -
  Horiz. % 52.43% 52.43% 96.50% 51.72% 218.12% 176.18% 100.00%
NP to SH -810 -810 -1,491 -799 -3,370 -2,722 -1,545 -36.56%
  QoQ % 0.00% 45.67% -86.61% 76.29% -23.81% -76.18% -
  Horiz. % 52.43% 52.43% 96.50% 51.72% 218.12% 176.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,547 2,547 2,798 1,454 7,379 5,847 4,100 -28.50%
  QoQ % 0.00% -8.97% 92.43% -80.30% 26.20% 42.61% -
  Horiz. % 62.12% 62.12% 68.24% 35.46% 179.98% 142.61% 100.00%
Net Worth - 52,876 51,106 52,254 52,668 53,447 43,807 -
  QoQ % 0.00% 3.46% -2.20% -0.79% -1.46% 22.01% -
  Horiz. % 0.00% 120.70% 116.66% 119.28% 120.23% 122.01% 100.00%
Dividend
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth - 52,876 51,106 52,254 52,668 53,447 43,807 -
  QoQ % 0.00% 3.46% -2.20% -0.79% -1.46% 22.01% -
  Horiz. % 0.00% 120.70% 116.66% 119.28% 120.23% 122.01% 100.00%
NOSH 324,000 324,000 317,234 319,600 320,952 320,235 321,875 0.46%
  QoQ % 0.00% 2.13% -0.74% -0.42% 0.22% -0.51% -
  Horiz. % 100.66% 100.66% 98.56% 99.29% 99.71% 99.49% 100.00%
Ratio Analysis
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -46.63 % -46.63 % -114.08 % -121.98 % -84.06 % -87.10 % -60.47 % -16.73%
  QoQ % 0.00% 59.13% 6.48% -45.11% 3.49% -44.04% -
  Horiz. % 77.11% 77.11% 188.66% 201.72% 139.01% 144.04% 100.00%
ROE - % -1.53 % -2.92 % -1.53 % -6.40 % -5.09 % -3.53 % -
  QoQ % 0.00% 47.60% -90.85% 76.09% -25.74% -44.19% -
  Horiz. % 0.00% 43.34% 82.72% 43.34% 181.30% 144.19% 100.00%
Per Share
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.54 0.54 0.41 0.20 1.25 0.98 0.79 -23.52%
  QoQ % 0.00% 31.71% 105.00% -84.00% 27.55% 24.05% -
  Horiz. % 68.35% 68.35% 51.90% 25.32% 158.23% 124.05% 100.00%
EPS -0.25 -0.25 -0.47 -0.25 -1.05 -0.85 -0.48 -36.85%
  QoQ % 0.00% 46.81% -88.00% 76.19% -23.53% -77.08% -
  Horiz. % 52.08% 52.08% 97.92% 52.08% 218.75% 177.08% 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 - 0.1632 0.1611 0.1635 0.1641 0.1669 0.1361 -
  QoQ % 0.00% 1.30% -1.47% -0.37% -1.68% 22.63% -
  Horiz. % 0.00% 119.91% 118.37% 120.13% 120.57% 122.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.40 0.40 0.30 0.15 0.93 0.72 0.59 -23.96%
  QoQ % 0.00% 33.33% 100.00% -83.87% 29.17% 22.03% -
  Horiz. % 67.80% 67.80% 50.85% 25.42% 157.63% 122.03% 100.00%
EPS -0.19 -0.19 -0.35 -0.19 -0.78 -0.63 -0.36 -36.26%
  QoQ % 0.00% 45.71% -84.21% 75.64% -23.81% -75.00% -
  Horiz. % 52.78% 52.78% 97.22% 52.78% 216.67% 175.00% 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 - 0.1225 0.1184 0.1211 0.1221 0.1239 0.1015 -
  QoQ % 0.00% 3.46% -2.23% -0.82% -1.45% 22.07% -
  Horiz. % 0.00% 120.69% 116.65% 119.31% 120.30% 122.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/07/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.1250 0.1600 0.1250 0.1200 0.1600 0.1200 0.1300 -
P/RPS 23.32 29.84 30.34 58.55 12.81 12.30 16.38 28.26%
  QoQ % -21.85% -1.65% -48.18% 357.06% 4.15% -24.91% -
  Horiz. % 142.37% 182.17% 185.23% 357.45% 78.21% 75.09% 100.00%
P/EPS -50.00 -64.00 -26.60 -48.00 -15.24 -14.12 -27.08 54.05%
  QoQ % 21.88% -140.60% 44.58% -214.96% -7.93% 47.86% -
  Horiz. % 184.64% 236.34% 98.23% 177.25% 56.28% 52.14% 100.00%
EY -2.00 -1.56 -3.76 -2.08 -6.56 -7.08 -3.69 -35.05%
  QoQ % -28.21% 58.51% -80.77% 68.29% 7.34% -91.87% -
  Horiz. % 54.20% 42.28% 101.90% 56.37% 177.78% 191.87% 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 0.00 0.98 0.78 0.73 0.98 0.72 0.96 -
  QoQ % 0.00% 25.64% 6.85% -25.51% 36.11% -25.00% -
  Horiz. % 0.00% 102.08% 81.25% 76.04% 102.08% 75.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date - 31/07/13 29/04/13 31/01/13 31/10/12 30/07/12 27/04/12 -
Price 0.0000 0.1250 0.1300 0.1300 0.1200 0.1200 0.1400 -
P/RPS 0.00 23.32 31.55 63.43 9.61 12.30 17.64 -
  QoQ % 0.00% -26.09% -50.26% 560.04% -21.87% -30.27% -
  Horiz. % 0.00% 132.20% 178.85% 359.58% 54.48% 69.73% 100.00%
P/EPS 0.00 -50.00 -27.66 -52.00 -11.43 -14.12 -29.17 -
  QoQ % 0.00% -80.77% 46.81% -354.94% 19.05% 51.59% -
  Horiz. % -0.00% 171.41% 94.82% 178.27% 39.18% 48.41% 100.00%
EY 0.00 -2.00 -3.62 -1.92 -8.75 -7.08 -3.43 -
  QoQ % 0.00% 44.75% -88.54% 78.06% -23.59% -106.41% -
  Horiz. % -0.00% 58.31% 105.54% 55.98% 255.10% 206.41% 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 0.00 0.77 0.81 0.80 0.73 0.72 1.03 -
  QoQ % 0.00% -4.94% 1.25% 9.59% 1.39% -30.10% -
  Horiz. % 0.00% 74.76% 78.64% 77.67% 70.87% 69.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

261  435  510  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.365+0.10 
 SAPNRG 0.1050.00 
 SANICHI 0.105-0.01 
 HIBISCS 0.695+0.035 
 CAREPLS 1.70+0.16 
 K1 0.52-0.02 
 AT 0.11+0.005 
 KNM 0.255+0.005 
 AGES 0.185+0.01 
 HLT 0.94+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers