[CNOUHUA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.05%
YoY- -31.68%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,650 26,845 198,184 153,309 124,055 77,213 225,424 -64.54%
PBT 7,234 5,576 45,733 50,383 46,497 31,100 75,246 -79.04%
Tax -2,244 -1,686 -15,599 -14,607 -14,503 -10,387 -15,645 -72.63%
NP 4,990 3,890 30,134 35,776 31,994 20,713 59,601 -80.89%
-
NP to SH 4,718 3,679 28,371 33,866 31,342 20,217 57,242 -81.08%
-
Tax Rate 31.02% 30.24% 34.11% 28.99% 31.19% 33.40% 20.79% -
Total Cost 42,660 22,955 168,050 117,533 92,061 56,500 165,823 -59.58%
-
Net Worth 300,599 293,919 293,919 0 0 0 224,300 21.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 300,599 293,919 293,919 0 0 0 224,300 21.57%
NOSH 668,000 668,000 668,000 668,432 668,456 646,446 521,629 17.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.47% 14.49% 15.21% 23.34% 25.79% 26.83% 26.44% -
ROE 1.57% 1.25% 9.65% 0.00% 0.00% 0.00% 25.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.13 4.02 29.67 22.94 18.56 11.94 43.22 -69.95%
EPS 0.71 0.55 4.25 5.07 4.69 3.02 10.72 -83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.00 0.00 0.00 0.43 3.08%
Adjusted Per Share Value based on latest NOSH - 664,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.40 4.17 30.78 23.81 19.27 11.99 35.01 -64.55%
EPS 0.73 0.57 4.41 5.26 4.87 3.14 8.89 -81.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4669 0.4565 0.4565 0.00 0.00 0.00 0.3484 21.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.23 0.20 0.38 0.54 0.69 -
P/RPS 1.96 4.98 0.78 0.87 2.05 4.52 1.60 14.50%
P/EPS 19.82 36.31 5.42 3.95 8.10 17.27 6.29 115.08%
EY 5.04 2.75 18.47 25.33 12.34 5.79 15.90 -53.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.52 0.00 0.00 0.00 1.60 -66.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 23/11/11 26/08/11 13/05/11 28/02/11 -
Price 0.12 0.16 0.25 0.29 0.26 0.50 0.59 -
P/RPS 1.68 3.98 0.84 1.26 1.40 4.19 1.37 14.58%
P/EPS 16.99 29.05 5.89 5.72 5.55 15.99 5.38 115.39%
EY 5.89 3.44 16.99 17.47 18.03 6.25 18.60 -53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.57 0.00 0.00 0.00 1.37 -66.16%

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