[NHB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 58.67%
YoY- -264.36%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 24,912 25,006 25,056 16,307 15,721 14,186 14,660 42.35%
PBT -45,829 -15,558 -6,760 -723 -21,174 -21,872 -29,844 33.06%
Tax -1,065 -914 -876 -1,819 -430 -260 0 -
NP -46,894 -16,472 -7,636 -2,542 -21,605 -22,132 -29,844 35.12%
-
NP to SH -37,173 -16,192 -11,596 -9,607 -23,245 -23,612 -28,700 18.80%
-
Tax Rate - - - - - - - -
Total Cost 71,806 41,478 32,692 18,849 37,326 36,318 44,504 37.52%
-
Net Worth 261,837 282,708 282,708 292,194 288,400 294,532 288,708 -6.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 261,837 282,708 282,708 292,194 288,400 294,532 288,708 -6.29%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 170,833 9.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -188.24% -65.87% -30.48% -15.59% -137.43% -156.01% -203.57% -
ROE -14.20% -5.73% -4.10% -3.29% -8.06% -8.02% -9.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.13 13.18 13.21 8.59 8.29 7.51 8.58 32.76%
EPS -19.60 -8.60 -6.00 -5.20 -12.67 -13.00 -16.80 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.49 1.49 1.54 1.52 1.56 1.69 -12.62%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.92 12.97 13.00 8.46 8.16 7.36 7.60 42.39%
EPS -19.28 -8.40 -6.02 -4.98 -12.06 -12.25 -14.89 18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3582 1.4665 1.4665 1.5157 1.496 1.5278 1.4976 -6.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.70 0.61 0.60 0.69 0.75 0.895 -
P/RPS 4.27 5.31 4.62 6.98 8.33 9.98 10.43 -44.83%
P/EPS -2.86 -8.20 -9.98 -11.85 -5.63 -6.00 -5.33 -33.94%
EY -34.99 -12.19 -10.02 -8.44 -17.76 -16.67 -18.77 51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.41 0.39 0.45 0.48 0.53 -15.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 15/05/18 28/02/18 23/11/17 17/08/17 26/05/17 -
Price 0.515 0.60 0.58 0.625 0.69 0.745 0.81 -
P/RPS 3.92 4.55 4.39 7.27 8.33 9.92 9.44 -44.31%
P/EPS -2.63 -7.03 -9.49 -12.34 -5.63 -5.96 -4.82 -33.20%
EY -38.04 -14.22 -10.54 -8.10 -17.76 -16.79 -20.74 49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.41 0.45 0.48 0.48 -15.91%

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