[NHB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -72.57%
YoY- -22200.0%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,267 121,744 102,153 67,142 32,852 137,923 104,392 -78.72%
PBT -2,413 196,432 -3,372 -1,752 -1,380 7,008 10,082 -
Tax -137 -3,685 -2,783 -1,581 -708 -5,571 -4,062 -89.58%
NP -2,550 192,747 -6,155 -3,333 -2,088 1,437 6,020 -
-
NP to SH -2,442 129,732 -7,072 -4,014 -2,326 -102 4,295 -
-
Tax Rate - 1.88% - - - 79.49% 40.29% -
Total Cost 12,817 -71,003 108,308 70,475 34,940 136,486 98,372 -74.33%
-
Net Worth 313,971 316,853 371,691 367,949 357,207 364,841 370,443 -10.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 196,267 - - - 8,564 - -
Div Payout % - 151.29% - - - 0.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 313,971 316,853 371,691 367,949 357,207 364,841 370,443 -10.44%
NOSH 174,428 165,027 164,465 167,249 166,142 195,025 178,958 -1.69%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -24.84% 158.32% -6.03% -4.96% -6.36% 1.04% 5.77% -
ROE -0.78% 40.94% -1.90% -1.09% -0.65% -0.03% 1.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.89 73.77 62.11 40.14 19.77 80.52 58.33 -78.34%
EPS -1.40 78.60 -4.30 -2.40 -1.40 -0.10 2.40 -
DPS 0.00 118.93 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.80 1.92 2.26 2.20 2.15 2.13 2.07 -8.90%
Adjusted Per Share Value based on latest NOSH - 168,800
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.33 63.15 52.99 34.83 17.04 71.55 54.15 -78.71%
EPS -1.27 67.30 -3.67 -2.08 -1.21 -0.05 2.23 -
DPS 0.00 101.81 0.00 0.00 0.00 4.44 0.00 -
NAPS 1.6287 1.6436 1.9281 1.9087 1.8529 1.8925 1.9216 -10.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.755 1.86 1.49 0.98 0.90 0.92 -
P/RPS 12.74 1.02 2.99 3.71 4.96 1.12 1.58 302.61%
P/EPS -53.57 0.96 -43.26 -62.08 -70.00 -1,511.36 38.33 -
EY -1.87 104.12 -2.31 -1.61 -1.43 -0.07 2.61 -
DY 0.00 157.52 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.42 0.39 0.82 0.68 0.46 0.42 0.44 -3.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 13/11/13 26/08/13 20/05/13 25/02/13 06/11/12 -
Price 0.775 0.695 1.93 1.79 0.99 0.90 0.95 -
P/RPS 13.17 0.94 3.11 4.46 5.01 1.12 1.63 303.16%
P/EPS -55.36 0.88 -44.88 -74.58 -70.71 -1,511.36 39.58 -
EY -1.81 113.11 -2.23 -1.34 -1.41 -0.07 2.53 -
DY 0.00 171.12 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.43 0.36 0.85 0.81 0.46 0.42 0.46 -4.40%

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