[NHB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.05%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 25,152 24,200 31,480 32,424 31,964 38,072 42,411 -29.43%
PBT -14,950 -17,688 -12,445 -10,405 -12,064 -10,076 -53,263 -57.16%
Tax 78 -160 -771 -844 -712 -404 -543 -
NP -14,872 -17,848 -13,216 -11,249 -12,776 -10,480 -53,806 -57.60%
-
NP to SH -12,700 -16,588 -11,942 -11,000 -12,094 -10,144 -41,134 -54.35%
-
Tax Rate - - - - - - - -
Total Cost 40,024 42,048 44,696 43,673 44,740 48,552 96,217 -44.30%
-
Net Worth 290,040 297,201 324,892 338,776 304,128 309,754 296,545 -1.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 4,390 - - - 6,178 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 290,040 297,201 324,892 338,776 304,128 309,754 296,545 -1.46%
NOSH 171,621 172,791 175,617 175,531 177,852 181,142 176,515 -1.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -59.13% -73.75% -41.98% -34.69% -39.97% -27.53% -126.87% -
ROE -4.38% -5.58% -3.68% -3.25% -3.98% -3.27% -13.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.66 14.01 17.93 18.47 17.97 21.02 24.03 -28.08%
EPS -7.40 -9.60 -6.80 -6.27 -6.80 -5.60 -23.30 -53.48%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.69 1.72 1.85 1.93 1.71 1.71 1.68 0.39%
Adjusted Per Share Value based on latest NOSH - 169,461
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.05 12.55 16.33 16.82 16.58 19.75 22.00 -29.42%
EPS -6.59 -8.60 -6.19 -5.71 -6.27 -5.26 -21.34 -54.34%
DPS 0.00 0.00 2.28 0.00 0.00 0.00 3.20 -
NAPS 1.5045 1.5417 1.6853 1.7573 1.5776 1.6068 1.5383 -1.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.76 0.795 0.815 0.84 0.82 0.715 0.71 -
P/RPS 5.19 5.68 4.55 4.55 4.56 3.40 2.96 45.45%
P/EPS -10.27 -8.28 -11.99 -13.40 -12.06 -12.77 -3.05 124.82%
EY -9.74 -12.08 -8.34 -7.46 -8.29 -7.83 -32.82 -55.54%
DY 0.00 0.00 3.07 0.00 0.00 0.00 4.93 -
P/NAPS 0.45 0.46 0.44 0.44 0.48 0.42 0.42 4.71%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 18/11/15 19/08/15 27/05/15 25/02/15 -
Price 0.78 0.80 0.81 0.84 0.775 0.815 0.70 -
P/RPS 5.32 5.71 4.52 4.55 4.31 3.88 2.91 49.56%
P/EPS -10.54 -8.33 -11.91 -13.40 -11.40 -14.55 -3.00 131.28%
EY -9.49 -12.00 -8.40 -7.46 -8.77 -6.87 -33.29 -56.71%
DY 0.00 0.00 3.09 0.00 0.00 0.00 5.00 -
P/NAPS 0.46 0.47 0.44 0.44 0.45 0.48 0.42 6.25%

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