[NHB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
03-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 97.29%
YoY- 96.87%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 14,186 14,660 21,653 22,102 25,152 24,200 31,480 -41.25%
PBT -21,872 -29,844 3,899 3,102 -14,950 -17,688 -12,445 45.68%
Tax -260 0 -129 -44 78 -160 -771 -51.58%
NP -22,132 -29,844 3,770 3,058 -14,872 -17,848 -13,216 41.06%
-
NP to SH -23,612 -28,700 5,845 -344 -12,700 -16,588 -11,942 57.59%
-
Tax Rate - - 3.31% 1.42% - - - -
Total Cost 36,318 44,504 17,883 19,044 40,024 42,048 44,696 -12.93%
-
Net Worth 294,532 288,708 302,289 285,016 290,040 297,201 324,892 -6.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 4,390 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 294,532 288,708 302,289 285,016 290,040 297,201 324,892 -6.33%
NOSH 195,025 170,833 178,026 178,026 171,621 172,791 175,617 7.24%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -156.01% -203.57% 17.41% 13.84% -59.13% -73.75% -41.98% -
ROE -8.02% -9.94% 1.93% -0.12% -4.38% -5.58% -3.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.51 8.58 12.54 12.80 14.66 14.01 17.93 -44.04%
EPS -13.00 -16.80 3.40 -0.27 -7.40 -9.60 -6.80 54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.56 1.69 1.75 1.65 1.69 1.72 1.85 -10.75%
Adjusted Per Share Value based on latest NOSH - 178,026
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.36 7.60 11.23 11.47 13.05 12.55 16.33 -41.24%
EPS -12.25 -14.89 3.03 -0.18 -6.59 -8.60 -6.19 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
NAPS 1.5278 1.4976 1.5681 1.4785 1.5045 1.5417 1.6853 -6.33%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.75 0.895 0.855 0.80 0.76 0.795 0.815 -
P/RPS 9.98 10.43 6.82 6.25 5.19 5.68 4.55 68.89%
P/EPS -6.00 -5.33 25.27 -401.71 -10.27 -8.28 -11.99 -36.99%
EY -16.67 -18.77 3.96 -0.25 -9.74 -12.08 -8.34 58.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.48 0.53 0.49 0.48 0.45 0.46 0.44 5.97%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 26/05/17 28/02/17 03/11/16 29/08/16 31/05/16 29/02/16 -
Price 0.745 0.81 0.825 0.845 0.78 0.80 0.81 -
P/RPS 9.92 9.44 6.58 6.60 5.32 5.71 4.52 68.96%
P/EPS -5.96 -4.82 24.38 -424.31 -10.54 -8.33 -11.91 -36.99%
EY -16.79 -20.74 4.10 -0.24 -9.49 -12.00 -8.40 58.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.48 0.48 0.47 0.51 0.46 0.47 0.44 5.97%

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