[CNOUHUA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 119.43%
YoY- 110.24%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 4,234 1,106 12,855 10,575 5,606 683 8,670 -38.01%
PBT -1,091 -817 184 470 -2,378 -1,365 -11,297 -78.98%
Tax 0 0 0 0 0 0 0 -
NP -1,091 -817 184 470 -2,378 -1,365 -11,297 -78.98%
-
NP to SH -1,038 -776 151 440 -2,265 -1,298 -10,750 -78.98%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 5,325 1,923 12,671 10,105 7,984 2,048 19,967 -58.60%
-
Net Worth 126,919 126,919 126,919 126,919 126,919 126,919 126,919 0.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 126,919 126,919 126,919 126,919 126,919 126,919 126,919 0.00%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -25.77% -73.87% 1.43% 4.44% -42.42% -199.85% -130.30% -
ROE -0.82% -0.61% 0.12% 0.35% -1.78% -1.02% -8.47% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.63 0.17 1.92 1.58 0.84 0.10 1.30 -38.33%
EPS -0.16 -0.12 0.02 0.07 -0.34 -0.19 -1.61 -78.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.66 0.17 2.00 1.64 0.87 0.11 1.35 -37.96%
EPS -0.16 -0.12 0.02 0.07 -0.35 -0.20 -1.67 -79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.1971 0.1971 0.1971 0.1971 0.1971 0.1971 0.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.03 0.02 0.035 0.04 0.03 0.05 0.035 -
P/RPS 4.73 12.08 1.82 2.53 3.57 48.90 2.70 45.37%
P/EPS -19.31 -17.22 154.83 60.73 -8.85 -25.73 -2.17 329.99%
EY -5.18 -5.81 0.65 1.65 -11.30 -3.89 -45.98 -76.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.11 0.18 0.21 0.16 0.26 0.18 -7.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 30/06/20 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 -
Price 0.055 0.03 0.03 0.035 0.04 0.03 0.055 -
P/RPS 8.68 18.12 1.56 2.21 4.77 29.34 4.24 61.29%
P/EPS -35.39 -25.82 132.72 53.14 -11.80 -15.44 -3.42 375.54%
EY -2.83 -3.87 0.75 1.88 -8.48 -6.48 -29.26 -78.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.16 0.18 0.21 0.16 0.29 0.00%

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