[CNOUHUA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -74.26%
YoY- 101.4%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 11,130 8,468 4,424 12,855 14,100 11,212 2,732 154.42%
PBT -2,680 -2,182 -3,268 184 626 -4,756 -5,460 -37.69%
Tax 0 0 0 0 0 0 0 -
NP -2,680 -2,182 -3,268 184 626 -4,756 -5,460 -37.69%
-
NP to SH -2,548 -2,076 -3,104 151 586 -4,530 -5,192 -37.70%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 13,810 10,650 7,692 12,671 13,473 15,968 8,192 41.51%
-
Net Worth 120,240 126,919 126,919 126,919 126,919 126,919 126,919 -3.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 120,240 126,919 126,919 126,919 126,919 126,919 126,919 -3.53%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -24.08% -25.77% -73.87% 1.43% 4.44% -42.42% -199.85% -
ROE -2.12% -1.64% -2.45% 0.12% 0.46% -3.57% -4.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.67 1.27 0.66 1.92 2.11 1.68 0.41 154.39%
EPS -0.39 -0.32 -0.48 0.02 0.09 -0.68 -0.76 -35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.19 0.19 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 668,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.67 1.27 0.66 1.92 2.11 1.68 0.41 154.39%
EPS -0.39 -0.32 -0.48 0.02 0.09 -0.68 -0.76 -35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.19 0.19 0.19 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.065 0.03 0.02 0.035 0.04 0.03 0.05 -
P/RPS 3.90 2.37 3.02 1.82 1.90 1.79 12.23 -53.22%
P/EPS -17.04 -9.65 -4.30 154.83 45.55 -4.42 -6.43 91.16%
EY -5.87 -10.36 -23.23 0.65 2.20 -22.60 -15.54 -47.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.16 0.11 0.18 0.21 0.16 0.26 24.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 21/08/20 30/06/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.065 0.055 0.03 0.03 0.035 0.04 0.03 -
P/RPS 3.90 4.34 4.53 1.56 1.66 2.38 7.34 -34.32%
P/EPS -17.04 -17.70 -6.46 132.72 39.85 -5.90 -3.86 168.37%
EY -5.87 -5.65 -15.49 0.75 2.51 -16.95 -25.91 -62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.16 0.16 0.18 0.21 0.16 71.45%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment