[NHB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 201.78%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 41,332 47,607 39,442 36,961 39,326 38,114 42,941 -2.50%
PBT 4,687 1,667 2,363 2,461 -1,014 2,789 2,328 59.24%
Tax -3,041 -1,292 -1,709 -1,376 -52 -1,314 -2,328 19.43%
NP 1,646 375 654 1,085 -1,066 1,475 0 -
-
NP to SH 1,646 375 654 1,085 -1,066 1,475 -461 -
-
Tax Rate 64.88% 77.50% 72.32% 55.91% - 47.11% 100.00% -
Total Cost 39,686 47,232 38,788 35,876 40,392 36,639 42,941 -5.10%
-
Net Worth 216,853 192,672 193,584 193,469 197,599 199,712 155,715 24.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 216,853 192,672 193,584 193,469 197,599 199,712 155,715 24.63%
NOSH 130,634 129,310 130,800 130,722 130,000 130,530 102,444 17.54%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.98% 0.79% 1.66% 2.94% -2.71% 3.87% 0.00% -
ROE 0.76% 0.19% 0.34% 0.56% -0.54% 0.74% -0.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.64 36.82 30.15 28.27 30.25 29.20 41.92 -17.05%
EPS 1.26 0.29 0.50 0.83 -0.82 1.13 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.49 1.48 1.48 1.52 1.53 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 130,722
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.19 24.41 20.22 18.95 20.16 19.54 22.02 -2.52%
EPS 0.84 0.19 0.34 0.56 -0.55 0.76 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1119 0.9879 0.9926 0.992 1.0132 1.024 0.7984 24.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.72 0.74 0.68 0.50 0.51 0.56 0.64 -
P/RPS 2.28 2.01 2.26 1.77 1.69 1.92 1.53 30.37%
P/EPS 57.14 255.17 136.00 60.24 -62.20 49.56 -142.22 -
EY 1.75 0.39 0.74 1.66 -1.61 2.02 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.46 0.34 0.34 0.37 0.42 1.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.19 0.70 0.79 0.51 0.48 0.55 0.60 -
P/RPS 3.76 1.90 2.62 1.80 1.59 1.88 1.43 90.16%
P/EPS 94.44 241.38 158.00 61.45 -58.54 48.67 -133.33 -
EY 1.06 0.41 0.63 1.63 -1.71 2.05 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.53 0.34 0.32 0.36 0.39 50.32%

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