Highlights

[NWP] QoQ TTM 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 -     7.66%    YoY -     49.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 2,167 2,621 2,760 4,119 4,008 7,725 8,364 -61.39%
  QoQ % -17.32% -5.04% -32.99% 2.77% -48.12% -7.64% -
  Horiz. % 25.91% 31.34% 33.00% 49.25% 47.92% 92.36% 100.00%
PBT -130 -1,441 -3,320 -3,088 -3,352 -4,523 -5,063 -92.43%
  QoQ % 90.98% 56.60% -7.51% 7.88% 25.89% 10.67% -
  Horiz. % 2.57% 28.46% 65.57% 60.99% 66.21% 89.33% 100.00%
Tax 1 1 1 -21 -15 -2 70 -94.99%
  QoQ % 0.00% 0.00% 104.76% -40.00% -650.00% -102.86% -
  Horiz. % 1.43% 1.43% 1.43% -30.00% -21.43% -2.86% 100.00%
NP -129 -1,440 -3,319 -3,109 -3,367 -4,525 -4,993 -92.39%
  QoQ % 91.04% 56.61% -6.75% 7.66% 25.59% 9.37% -
  Horiz. % 2.58% 28.84% 66.47% 62.27% 67.43% 90.63% 100.00%
NP to SH -129 -1,440 -3,319 -3,109 -3,367 -4,525 -4,993 -92.39%
  QoQ % 91.04% 56.61% -6.75% 7.66% 25.59% 9.37% -
  Horiz. % 2.58% 28.84% 66.47% 62.27% 67.43% 90.63% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,296 4,061 6,079 7,228 7,375 12,250 13,357 -71.08%
  QoQ % -43.46% -33.20% -15.90% -1.99% -39.80% -8.29% -
  Horiz. % 17.19% 30.40% 45.51% 54.11% 55.21% 91.71% 100.00%
Net Worth - 52,923 50,673 52,254 51,691 54,039 43,733 -
  QoQ % 0.00% 4.44% -3.03% 1.09% -4.34% 23.57% -
  Horiz. % 0.00% 121.01% 115.87% 119.48% 118.20% 123.57% 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 0 0 0 0 0 0 0 -
  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 - 52,923 50,673 52,254 51,691 54,039 43,733 -
  QoQ % 0.00% 4.44% -3.03% 1.09% -4.34% 23.57% -
  Horiz. % 0.00% 121.01% 115.87% 119.48% 118.20% 123.57% 100.00%
NOSH 324,285 324,285 314,545 319,600 314,999 323,783 321,333 0.65%
  QoQ % 0.00% 3.10% -1.58% 1.46% -2.71% 0.76% -
  Horiz. % 100.92% 100.92% 97.89% 99.46% 98.03% 100.76% 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 -5.95 % -54.94 % -120.25 % -75.48 % -84.01 % -58.58 % -59.70 % -80.31%
  QoQ % 89.17% 54.31% -59.31% 10.15% -43.41% 1.88% -
  Horiz. % 9.97% 92.03% 201.42% 126.43% 140.72% 98.12% 100.00%
ROE - % -2.72 % -6.55 % -5.95 % -6.51 % -8.37 % -11.42 % -
  QoQ % 0.00% 58.47% -10.08% 8.60% 22.22% 26.71% -
  Horiz. % 0.00% 23.82% 57.36% 52.10% 57.01% 73.29% 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 0.67 0.81 0.88 1.29 1.27 2.39 2.60 -61.54%
  QoQ % -17.28% -7.95% -31.78% 1.57% -46.86% -8.08% -
  Horiz. % 25.77% 31.15% 33.85% 49.62% 48.85% 91.92% 100.00%
EPS -0.04 -0.44 -1.06 -0.97 -1.07 -1.40 -1.55 -92.40%
  QoQ % 90.91% 58.49% -9.28% 9.35% 23.57% 9.68% -
  Horiz. % 2.58% 28.39% 68.39% 62.58% 69.03% 90.32% 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 0.50 0.61 0.64 0.95 0.93 1.79 1.94 -61.53%
  QoQ % -18.03% -4.69% -32.63% 2.15% -48.04% -7.73% -
  Horiz. % 25.77% 31.44% 32.99% 48.97% 47.94% 92.27% 100.00%
EPS -0.03 -0.33 -0.77 -0.72 -0.78 -1.05 -1.16 -92.39%
  QoQ % 90.91% 57.14% -6.94% 7.69% 25.71% 9.48% -
  Horiz. % 2.59% 28.45% 66.38% 62.07% 67.24% 90.52% 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 - 0.1227 0.1174 0.1211 0.1198 0.1252 0.1014 -
  QoQ % 0.00% 4.51% -3.06% 1.09% -4.31% 23.47% -
  Horiz. % 0.00% 121.01% 115.78% 119.43% 118.15% 123.47% 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 18.71 19.80 14.25 9.31 12.57 5.03 4.99 153.77%
  QoQ % -5.51% 38.95% 53.06% -25.93% 149.90% 0.80% -
  Horiz. % 374.95% 396.79% 285.57% 186.57% 251.90% 100.80% 100.00%
P/EPS -314.23 -36.03 -11.85 -12.34 -14.97 -8.59 -8.37 1,186.65%
  QoQ % -772.13% -204.05% 3.97% 17.57% -74.27% -2.63% -
  Horiz. % 3,754.24% 430.47% 141.58% 147.43% 178.85% 102.63% 100.00%
EY -0.32 -2.78 -8.44 -8.11 -6.68 -11.65 -11.95 -92.20%
  QoQ % 88.49% 67.06% -4.07% -21.41% 42.66% 2.51% -
  Horiz. % 2.68% 23.26% 70.63% 67.87% 55.90% 97.49% 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 15.47 14.82 10.09 9.43 5.03 5.38 -
  QoQ % 0.00% 4.39% 46.88% 7.00% 87.48% -6.51% -
  Horiz. % 0.00% 287.55% 275.46% 187.55% 175.28% 93.49% 100.00%
P/EPS 0.00 -28.15 -12.32 -13.36 -11.23 -8.59 -9.01 -
  QoQ % 0.00% -128.49% 7.78% -18.97% -30.73% 4.66% -
  Horiz. % -0.00% 312.43% 136.74% 148.28% 124.64% 95.34% 100.00%
EY 0.00 -3.55 -8.12 -7.48 -8.91 -11.65 -11.10 -
  QoQ % 0.00% 56.28% -8.56% 16.05% 23.52% -4.95% -
  Horiz. % -0.00% 31.98% 73.15% 67.39% 80.27% 104.95% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

306  432  520  929 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.355+0.09 
 HIBISCS 0.69+0.03 
 ASB 0.17+0.035 
 SAPNRG 0.11+0.005 
 CAREPLS 1.74+0.20 
 SANICHI 0.105-0.01 
 K1 0.52-0.02 
 KNM 0.255+0.005 
 AT 0.1050.00 
 ACOSTEC 0.735+0.235 

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