[NHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9021.57%
YoY- -730.35%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 121,744 136,204 134,284 131,408 137,923 139,189 140,818 -9.22%
PBT 196,432 -4,496 -3,504 -5,520 7,008 13,442 4,784 1082.15%
Tax -3,685 -3,710 -3,162 -2,832 -5,571 -5,416 -4,214 -8.53%
NP 192,747 -8,206 -6,666 -8,352 1,437 8,026 570 4702.51%
-
NP to SH 129,732 -9,429 -8,028 -9,304 -102 5,726 -36 -
-
Tax Rate 1.88% - - - 79.49% 40.29% 88.09% -
Total Cost -71,003 144,410 140,950 139,760 136,486 131,162 140,248 -
-
Net Worth 316,853 371,691 367,949 357,207 364,841 370,443 385,604 -12.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 196,267 - - - 8,564 - - -
Div Payout % 151.29% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,853 371,691 367,949 357,207 364,841 370,443 385,604 -12.23%
NOSH 165,027 164,465 167,249 166,142 195,025 178,958 184,499 -7.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 158.32% -6.03% -4.96% -6.36% 1.04% 5.77% 0.40% -
ROE 40.94% -2.54% -2.18% -2.60% -0.03% 1.55% -0.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.77 82.82 80.29 79.09 80.52 77.78 76.32 -2.23%
EPS 78.60 -5.73 -4.80 -5.60 -0.10 3.20 0.00 -
DPS 118.93 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.92 2.26 2.20 2.15 2.13 2.07 2.09 -5.48%
Adjusted Per Share Value based on latest NOSH - 166,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.15 70.65 69.66 68.17 71.55 72.20 73.05 -9.22%
EPS 67.30 -4.89 -4.16 -4.83 -0.05 2.97 -0.02 -
DPS 101.81 0.00 0.00 0.00 4.44 0.00 0.00 -
NAPS 1.6436 1.9281 1.9087 1.8529 1.8925 1.9216 2.0003 -12.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.755 1.86 1.49 0.98 0.90 0.92 0.87 -
P/RPS 1.02 2.25 1.86 1.24 1.12 1.18 1.14 -7.12%
P/EPS 0.96 -32.44 -31.04 -17.50 -1,511.36 28.75 -4,458.75 -
EY 104.12 -3.08 -3.22 -5.71 -0.07 3.48 -0.02 -
DY 157.52 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.39 0.82 0.68 0.46 0.42 0.44 0.42 -4.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 13/11/13 26/08/13 20/05/13 25/02/13 06/11/12 24/08/12 -
Price 0.695 1.93 1.79 0.99 0.90 0.95 0.96 -
P/RPS 0.94 2.33 2.23 1.25 1.12 1.22 1.26 -17.69%
P/EPS 0.88 -33.66 -37.29 -17.68 -1,511.36 29.69 -4,920.00 -
EY 113.11 -2.97 -2.68 -5.66 -0.07 3.37 -0.02 -
DY 171.12 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.36 0.85 0.81 0.46 0.42 0.46 0.46 -15.03%

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