[NHB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 93.83%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 31,480 24,318 15,982 9,518 42,411 30,485 20,222 34.21%
PBT -12,445 -7,804 -6,032 -2,519 -53,263 -8,427 -6,288 57.43%
Tax -771 -633 -356 -101 -543 -251 -139 212.37%
NP -13,216 -8,437 -6,388 -2,620 -53,806 -8,678 -6,427 61.49%
-
NP to SH -11,942 -8,250 -6,047 -2,536 -41,134 -8,445 -6,102 56.26%
-
Tax Rate - - - - - - - -
Total Cost 44,696 32,755 22,370 12,138 96,217 39,163 26,649 41.03%
-
Net Worth 324,892 338,776 304,128 309,754 296,545 311,409 305,099 4.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,390 - - - 6,178 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 324,892 338,776 304,128 309,754 296,545 311,409 305,099 4.26%
NOSH 175,617 175,531 177,852 181,142 176,515 175,937 174,342 0.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -41.98% -34.69% -39.97% -27.53% -126.87% -28.47% -31.78% -
ROE -3.68% -2.44% -1.99% -0.82% -13.87% -2.71% -2.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.93 13.85 8.99 5.25 24.03 17.33 11.60 33.57%
EPS -6.80 -4.70 -3.40 -1.40 -23.30 -4.80 -3.50 55.51%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.85 1.93 1.71 1.71 1.68 1.77 1.75 3.76%
Adjusted Per Share Value based on latest NOSH - 181,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.33 12.61 8.29 4.94 22.00 15.81 10.49 34.21%
EPS -6.19 -4.28 -3.14 -1.32 -21.34 -4.38 -3.17 56.03%
DPS 2.28 0.00 0.00 0.00 3.20 0.00 0.00 -
NAPS 1.6853 1.7573 1.5776 1.6068 1.5383 1.6154 1.5827 4.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.815 0.84 0.82 0.715 0.71 0.865 0.825 -
P/RPS 4.55 6.06 9.13 13.61 2.96 4.99 7.11 -25.67%
P/EPS -11.99 -17.87 -24.12 -51.07 -3.05 -18.02 -23.57 -36.19%
EY -8.34 -5.60 -4.15 -1.96 -32.82 -5.55 -4.24 56.79%
DY 3.07 0.00 0.00 0.00 4.93 0.00 0.00 -
P/NAPS 0.44 0.44 0.48 0.42 0.42 0.49 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 18/11/15 19/08/15 27/05/15 25/02/15 20/11/14 25/08/14 -
Price 0.81 0.84 0.775 0.815 0.70 0.78 1.01 -
P/RPS 4.52 6.06 8.62 15.51 2.91 4.50 8.71 -35.34%
P/EPS -11.91 -17.87 -22.79 -58.21 -3.00 -16.25 -28.86 -44.48%
EY -8.40 -5.60 -4.39 -1.72 -33.29 -6.15 -3.47 79.99%
DY 3.09 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.45 0.48 0.42 0.44 0.58 -16.77%

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