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

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 225.92%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB'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 70,409 34,177 133,774 98,297 62,132 30,684 178,920 -46.32%
PBT 2,392 1,851 18,542 10,909 3,524 2,202 23,645 -78.31%
Tax -2,107 -1,210 -4,400 -2,531 -1,092 -637 -4,790 -42.19%
NP 285 641 14,142 8,378 2,432 1,565 18,855 -93.90%
-
NP to SH -18 369 12,337 5,759 1,767 1,187 18,668 -
-
Tax Rate 88.09% 65.37% 23.73% 23.20% 30.99% 28.93% 20.26% -
Total Cost 70,124 33,536 119,632 89,919 59,700 29,119 160,065 -42.34%
-
Net Worth 385,604 380,069 382,809 384,552 337,496 385,774 368,168 3.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,071 - - - 16,131 -
Div Payout % - - 73.53% - - - 86.41% -
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 385,604 380,069 382,809 384,552 337,496 385,774 368,168 3.13%
NOSH 184,499 184,499 181,426 185,774 176,700 197,833 189,777 -1.86%
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 0.40% 1.88% 10.57% 8.52% 3.91% 5.10% 10.54% -
ROE 0.00% 0.10% 3.22% 1.50% 0.52% 0.31% 5.07% -
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 38.16 18.52 73.73 52.91 35.16 15.51 94.28 -45.31%
EPS 0.00 0.20 6.80 3.10 1.00 0.60 9.80 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.50 -
NAPS 2.09 2.06 2.11 2.07 1.91 1.95 1.94 5.09%
Adjusted Per Share Value based on latest NOSH - 181,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.52 17.73 69.39 50.99 32.23 15.92 92.81 -46.33%
EPS -0.01 0.19 6.40 2.99 0.92 0.62 9.68 -
DPS 0.00 0.00 4.71 0.00 0.00 0.00 8.37 -
NAPS 2.0003 1.9715 1.9858 1.9948 1.7507 2.0011 1.9098 3.13%
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 0.87 0.81 0.68 0.73 0.88 1.06 1.00 -
P/RPS 2.28 4.37 0.92 1.38 2.50 6.83 1.06 66.70%
P/EPS -8,917.50 405.00 9.49 23.55 88.00 176.67 10.17 -
EY -0.01 0.25 10.54 4.25 1.14 0.57 9.84 -
DY 0.00 0.00 12.50 0.00 0.00 0.00 8.50 -
P/NAPS 0.42 0.39 0.32 0.35 0.46 0.54 0.52 -13.28%
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 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 25/02/11 -
Price 0.96 0.90 0.80 0.71 0.80 0.95 1.00 -
P/RPS 2.52 4.86 1.08 1.34 2.28 6.13 1.06 78.22%
P/EPS -9,840.00 450.00 11.16 22.90 80.00 158.33 10.17 -
EY -0.01 0.22 8.96 4.37 1.25 0.63 9.84 -
DY 0.00 0.00 10.63 0.00 0.00 0.00 8.50 -
P/NAPS 0.46 0.44 0.38 0.34 0.42 0.49 0.52 -7.85%

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