[NHB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -69.61%
YoY- 112.56%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 165,346 76,403 147,844 157,112 157,048 159,344 146,924 8.18%
PBT 8,972 4,824 9,844 6,373 9,849 9,196 9,080 -0.79%
Tax -5,836 -3,085 -5,504 -5,647 -7,460 -8,562 -5,968 -1.47%
NP 3,136 1,739 4,340 726 2,389 634 3,112 0.51%
-
NP to SH 3,136 1,739 4,340 726 2,389 634 3,112 0.51%
-
Tax Rate 65.05% 63.95% 55.91% 88.61% 75.74% 93.11% 65.73% -
Total Cost 162,210 74,664 143,504 156,386 154,658 158,710 143,812 8.34%
-
Net Worth 194,693 216,923 193,469 172,425 166,167 150,575 182,783 4.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 194,693 216,923 193,469 172,425 166,167 150,575 182,783 4.29%
NOSH 130,666 130,676 130,722 113,437 108,606 99,062 93,734 24.76%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.90% 2.28% 2.94% 0.46% 1.52% 0.40% 2.12% -
ROE 1.61% 0.80% 2.24% 0.42% 1.44% 0.42% 1.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 126.54 58.47 113.10 138.50 144.60 160.85 156.74 -13.28%
EPS 2.40 1.33 3.32 0.64 2.20 0.64 3.32 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.66 1.48 1.52 1.53 1.52 1.95 -16.40%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.78 39.18 75.81 80.56 80.53 81.70 75.34 8.18%
EPS 1.61 0.89 2.23 0.37 1.23 0.33 1.60 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9983 1.1123 0.992 0.8841 0.852 0.7721 0.9372 4.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.68 0.50 0.51 0.56 0.64 1.21 -
P/RPS 0.58 1.16 0.44 0.37 0.39 0.40 0.77 -17.19%
P/EPS 30.83 51.10 15.06 79.69 25.45 100.00 36.45 -10.55%
EY 3.24 1.96 6.64 1.25 3.93 1.00 2.74 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.34 0.34 0.37 0.42 0.62 -13.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 -
Price 0.70 0.79 0.51 0.48 0.55 0.60 0.78 -
P/RPS 0.55 1.35 0.45 0.35 0.38 0.37 0.50 6.55%
P/EPS 29.17 59.36 15.36 75.00 25.00 93.75 23.49 15.51%
EY 3.43 1.68 6.51 1.33 4.00 1.07 4.26 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.34 0.32 0.36 0.39 0.40 11.33%

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