[NHB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -76.18%
YoY- -264.66%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,222 10,267 121,744 102,153 67,142 32,852 137,923 -72.29%
PBT -6,288 -2,413 196,432 -3,372 -1,752 -1,380 7,008 -
Tax -139 -137 -3,685 -2,783 -1,581 -708 -5,571 -91.51%
NP -6,427 -2,550 192,747 -6,155 -3,333 -2,088 1,437 -
-
NP to SH -6,102 -2,442 129,732 -7,072 -4,014 -2,326 -102 1441.11%
-
Tax Rate - - 1.88% - - - 79.49% -
Total Cost 26,649 12,817 -71,003 108,308 70,475 34,940 136,486 -66.44%
-
Net Worth 305,099 313,971 316,853 371,691 367,949 357,207 364,841 -11.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 196,267 - - - 8,564 -
Div Payout % - - 151.29% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 305,099 313,971 316,853 371,691 367,949 357,207 364,841 -11.26%
NOSH 174,342 174,428 165,027 164,465 167,249 166,142 195,025 -7.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -31.78% -24.84% 158.32% -6.03% -4.96% -6.36% 1.04% -
ROE -2.00% -0.78% 40.94% -1.90% -1.09% -0.65% -0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.60 5.89 73.77 62.11 40.14 19.77 80.52 -72.61%
EPS -3.50 -1.40 78.60 -4.30 -2.40 -1.40 -0.10 976.97%
DPS 0.00 0.00 118.93 0.00 0.00 0.00 5.00 -
NAPS 1.75 1.80 1.92 2.26 2.20 2.15 2.13 -12.31%
Adjusted Per Share Value based on latest NOSH - 169,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.37 5.26 62.42 52.38 34.43 16.84 70.72 -72.29%
EPS -3.13 -1.25 66.52 -3.63 -2.06 -1.19 -0.05 1488.57%
DPS 0.00 0.00 100.64 0.00 0.00 0.00 4.39 -
NAPS 1.5644 1.6099 1.6247 1.9059 1.8867 1.8316 1.8707 -11.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.825 0.75 0.755 1.86 1.49 0.98 0.90 -
P/RPS 7.11 12.74 1.02 2.99 3.71 4.96 1.12 244.01%
P/EPS -23.57 -53.57 0.96 -43.26 -62.08 -70.00 -1,511.36 -93.80%
EY -4.24 -1.87 104.12 -2.31 -1.61 -1.43 -0.07 1453.97%
DY 0.00 0.00 157.52 0.00 0.00 0.00 5.56 -
P/NAPS 0.47 0.42 0.39 0.82 0.68 0.46 0.42 7.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 19/05/14 25/02/14 13/11/13 26/08/13 20/05/13 25/02/13 -
Price 1.01 0.775 0.695 1.93 1.79 0.99 0.90 -
P/RPS 8.71 13.17 0.94 3.11 4.46 5.01 1.12 294.00%
P/EPS -28.86 -55.36 0.88 -44.88 -74.58 -70.71 -1,511.36 -92.90%
EY -3.47 -1.81 113.11 -2.23 -1.34 -1.41 -0.07 1259.12%
DY 0.00 0.00 171.12 0.00 0.00 0.00 5.56 -
P/NAPS 0.58 0.43 0.36 0.85 0.81 0.46 0.42 24.08%

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