[CNOUHUA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.49%
YoY- -83.77%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,528 8,598 76,274 68,235 47,650 26,845 198,184 -84.15%
PBT -5,111 -2,364 4,342 8,560 7,234 5,576 45,733 -
Tax 0 0 -4,392 -2,740 -2,244 -1,686 -15,599 -
NP -5,111 -2,364 -50 5,820 4,990 3,890 30,134 -
-
NP to SH -4,863 -2,248 -84 5,496 4,718 3,679 28,371 -
-
Tax Rate - - 101.15% 32.01% 31.02% 30.24% 34.11% -
Total Cost 17,639 10,962 76,324 62,415 42,660 22,955 168,050 -77.77%
-
Net Worth 3,005 2,872 287,240 0 300,599 293,919 293,919 -95.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,005 2,872 287,240 0 300,599 293,919 293,919 -95.30%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -40.80% -27.49% -0.07% 8.53% 10.47% 14.49% 15.21% -
ROE -161.78% -78.26% -0.03% 0.00% 1.57% 1.25% 9.65% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.88 1.29 11.42 10.21 7.13 4.02 29.67 -84.13%
EPS -0.73 -0.34 -0.01 0.82 0.71 0.55 4.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0043 0.43 0.00 0.45 0.44 0.44 -95.30%
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.95 1.34 11.85 10.60 7.40 4.17 30.78 -84.13%
EPS -0.76 -0.35 -0.01 0.85 0.73 0.57 4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.0045 0.4461 0.00 0.4669 0.4565 0.4565 -95.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.105 0.11 0.10 0.14 0.20 0.23 -
P/RPS 5.33 8.16 0.96 0.98 1.96 4.98 0.78 260.52%
P/EPS -13.74 -31.20 -874.76 12.15 19.82 36.31 5.42 -
EY -7.28 -3.21 -0.11 8.23 5.04 2.75 18.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.22 24.42 0.26 0.00 0.31 0.45 0.52 1125.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 28/11/12 27/08/12 29/05/12 27/02/12 -
Price 0.09 0.12 0.115 0.11 0.12 0.16 0.25 -
P/RPS 4.80 9.32 1.01 1.08 1.68 3.98 0.84 219.96%
P/EPS -12.36 -35.66 -914.52 13.37 16.99 29.05 5.89 -
EY -8.09 -2.80 -0.11 7.48 5.89 3.44 16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.00 27.91 0.27 0.00 0.27 0.36 0.57 974.10%

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