[NHB] QoQ 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- -81.16%
YoY- -170.9%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,955 10,267 19,591 35,011 34,290 32,852 33,531 -55.59%
PBT -3,875 -2,413 199,804 -1,620 -372 -1,380 -3,074 16.74%
Tax -2 -137 -902 -1,202 -873 -708 -1,509 -98.80%
NP -3,877 -2,550 198,902 -2,822 -1,245 -2,088 -4,583 -10.58%
-
NP to SH -3,660 -2,442 136,804 -3,058 -1,688 -2,326 -4,397 -11.54%
-
Tax Rate - - 0.45% - - - - -
Total Cost 13,832 12,817 -179,311 37,833 35,535 34,940 38,114 -49.21%
-
Net Worth 305,000 313,971 316,035 383,948 371,360 357,207 364,841 -11.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 195,760 - - - 8,564 -
Div Payout % - - 143.10% - - - 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 305,000 313,971 316,035 383,948 371,360 357,207 364,841 -11.28%
NOSH 174,285 174,428 164,601 169,888 168,800 166,142 195,025 -7.24%
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 -38.95% -24.84% 1,015.27% -8.06% -3.63% -6.36% -13.67% -
ROE -1.20% -0.78% 43.29% -0.80% -0.45% -0.65% -1.21% -
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 5.71 5.89 11.90 20.61 20.31 19.77 19.58 -56.12%
EPS -2.10 -1.40 83.10 -1.80 -1.00 -1.40 -2.60 -13.30%
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 5.10 5.26 10.05 17.95 17.58 16.84 17.19 -55.61%
EPS -1.88 -1.25 70.15 -1.57 -0.87 -1.19 -2.25 -11.31%
DPS 0.00 0.00 100.38 0.00 0.00 0.00 4.39 -
NAPS 1.5639 1.6099 1.6205 1.9687 1.9042 1.8316 1.8707 -11.28%
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 14.44 12.74 6.34 9.03 7.33 4.96 4.60 114.84%
P/EPS -39.29 -53.57 0.91 -103.33 -149.00 -70.00 -35.06 7.91%
EY -2.55 -1.87 110.08 -0.97 -0.67 -1.43 -2.85 -7.16%
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 17.68 13.17 5.84 9.37 8.81 5.01 4.60 145.97%
P/EPS -48.10 -55.36 0.84 -107.22 -179.00 -70.71 -35.06 23.53%
EY -2.08 -1.81 119.59 -0.93 -0.56 -1.41 -2.85 -18.98%
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