[NHB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 62.54%
YoY- 92.98%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 137,489 90,582 43,941 214,240 161,373 101,721 48,171 101.08%
PBT -382 -5,638 -10,226 31,934 18,901 12,712 5,617 -
Tax -2,495 -629 936 -7,119 -5,054 -1,815 -622 152.24%
NP -2,877 -6,267 -9,290 24,815 13,847 10,897 4,995 -
-
NP to SH -4,638 -7,094 -9,420 15,859 9,757 8,279 3,818 -
-
Tax Rate - - - 22.29% 26.74% 14.28% 11.07% -
Total Cost 140,366 96,849 53,231 189,425 147,526 90,824 43,176 119.29%
-
Net Worth 386,499 394,111 396,424 397,453 357,106 341,015 343,620 8.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,915 - - - -
Div Payout % - - - 24.69% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 386,499 394,111 396,424 397,453 357,106 341,015 343,620 8.14%
NOSH 193,249 197,055 196,249 195,790 195,140 197,119 200,947 -2.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.09% -6.92% -21.14% 11.58% 8.58% 10.71% 10.37% -
ROE -1.20% -1.80% -2.38% 3.99% 2.73% 2.43% 1.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.15 45.97 22.39 109.42 82.70 51.60 23.97 106.40%
EPS -2.40 -3.60 -4.80 8.10 5.00 4.20 1.90 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.02 2.03 1.83 1.73 1.71 10.99%
Adjusted Per Share Value based on latest NOSH - 196,838
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.50 46.45 22.53 109.85 82.74 52.16 24.70 101.08%
EPS -2.38 -3.64 -4.83 8.13 5.00 4.25 1.96 -
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 1.9818 2.0208 2.0327 2.038 1.8311 1.7486 1.7619 8.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.95 0.64 0.54 0.68 0.82 0.73 -
P/RPS 1.34 2.07 2.86 0.49 0.82 1.59 3.05 -42.17%
P/EPS -39.58 -26.39 -13.33 6.67 13.60 19.52 38.42 -
EY -2.53 -3.79 -7.50 15.00 7.35 5.12 2.60 -
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.32 0.27 0.37 0.47 0.43 7.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 -
Price 0.94 1.00 0.79 0.55 0.58 0.81 0.83 -
P/RPS 1.32 2.18 3.53 0.50 0.70 1.57 3.46 -47.36%
P/EPS -39.17 -27.78 -16.46 6.79 11.60 19.29 43.68 -
EY -2.55 -3.60 -6.08 14.73 8.62 5.19 2.29 -
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.39 0.27 0.32 0.47 0.49 -2.73%

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