[NHB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -59.25%
YoY- 114.19%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,961 157,112 117,786 79,672 36,731 133,774 101,330 -48.98%
PBT 2,461 6,373 7,387 4,598 2,270 -1,879 4,178 -29.75%
Tax -1,376 -5,647 -5,595 -4,281 -1,492 1,879 -3,647 -47.81%
NP 1,085 726 1,792 317 778 0 531 61.09%
-
NP to SH 1,085 726 1,792 317 778 -5,779 531 61.09%
-
Tax Rate 55.91% 88.61% 75.74% 93.11% 65.73% - 87.29% -
Total Cost 35,876 156,386 115,994 79,355 35,953 133,774 100,799 -49.80%
-
Net Worth 193,469 172,425 166,167 150,575 182,783 181,118 186,315 2.54%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 193,469 172,425 166,167 150,575 182,783 181,118 186,315 2.54%
NOSH 130,722 113,437 108,606 99,062 93,734 93,360 93,157 25.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.94% 0.46% 1.52% 0.40% 2.12% 0.00% 0.52% -
ROE 0.56% 0.42% 1.08% 0.21% 0.43% -3.19% 0.29% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.27 138.50 108.45 80.43 39.19 143.29 108.77 -59.30%
EPS 0.83 0.64 1.65 0.32 0.83 -6.19 0.57 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 1.53 1.52 1.95 1.94 2.00 -18.20%
Adjusted Per Share Value based on latest NOSH - 102,444
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.95 80.56 60.40 40.85 18.83 68.59 51.96 -48.98%
EPS 0.56 0.37 0.92 0.16 0.40 -2.96 0.27 62.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.992 0.8841 0.852 0.7721 0.9372 0.9287 0.9553 2.54%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.50 0.51 0.56 0.64 1.21 0.82 0.88 -
P/RPS 1.77 0.37 0.52 0.80 3.09 0.57 0.81 68.47%
P/EPS 60.24 79.69 33.94 200.00 145.78 -13.25 154.39 -46.63%
EY 1.66 1.25 2.95 0.50 0.69 -7.55 0.65 86.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.42 0.62 0.42 0.44 -15.80%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 -
Price 0.51 0.48 0.55 0.60 0.78 1.09 0.87 -
P/RPS 1.80 0.35 0.51 0.75 1.99 0.76 0.80 71.79%
P/EPS 61.45 75.00 33.33 187.50 93.98 -17.61 152.63 -45.50%
EY 1.63 1.33 3.00 0.53 1.06 -5.68 0.66 82.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 0.39 0.40 0.56 0.44 -15.80%

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