[NHB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 47.1%
YoY- -730.35%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,591 35,011 34,290 32,852 33,531 33,983 36,232 -33.55%
PBT 199,804 -1,620 -372 -1,380 -3,074 7,690 541 4992.46%
Tax -902 -1,202 -873 -708 -1,509 -1,955 -897 0.37%
NP 198,902 -2,822 -1,245 -2,088 -4,583 5,735 -356 -
-
NP to SH 136,804 -3,058 -1,688 -2,326 -4,397 4,313 -387 -
-
Tax Rate 0.45% - - - - 25.42% 165.80% -
Total Cost -179,311 37,833 35,535 34,940 38,114 28,248 36,588 -
-
Net Worth 316,035 383,948 371,360 357,207 364,841 357,116 404,414 -15.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 195,760 - - - 8,564 - - -
Div Payout % 143.10% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,035 383,948 371,360 357,207 364,841 357,116 404,414 -15.12%
NOSH 164,601 169,888 168,800 166,142 195,025 172,520 193,499 -10.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1,015.27% -8.06% -3.63% -6.36% -13.67% 16.88% -0.98% -
ROE 43.29% -0.80% -0.45% -0.65% -1.21% 1.21% -0.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.90 20.61 20.31 19.77 19.58 19.70 18.72 -26.00%
EPS 83.10 -1.80 -1.00 -1.40 -2.60 2.50 -0.20 -
DPS 118.93 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.92 2.26 2.20 2.15 2.13 2.07 2.09 -5.48%
Adjusted Per Share Value based on latest NOSH - 166,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.05 17.95 17.58 16.84 17.19 17.42 18.58 -33.53%
EPS 70.15 -1.57 -0.87 -1.19 -2.25 2.21 -0.20 -
DPS 100.38 0.00 0.00 0.00 4.39 0.00 0.00 -
NAPS 1.6205 1.9687 1.9042 1.8316 1.8707 1.8311 2.0737 -15.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.755 1.86 1.49 0.98 0.90 0.92 0.87 -
P/RPS 6.34 9.03 7.33 4.96 4.60 4.67 4.65 22.88%
P/EPS 0.91 -103.33 -149.00 -70.00 -35.06 36.80 -435.00 -
EY 110.08 -0.97 -0.67 -1.43 -2.85 2.72 -0.23 -
DY 157.52 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.39 0.82 0.68 0.46 0.42 0.44 0.42 -4.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 13/11/13 26/08/13 20/05/13 25/02/13 06/11/12 24/08/12 -
Price 0.695 1.93 1.79 0.99 0.90 0.95 0.96 -
P/RPS 5.84 9.37 8.81 5.01 4.60 4.82 5.13 9.00%
P/EPS 0.84 -107.22 -179.00 -70.71 -35.06 38.00 -480.00 -
EY 119.59 -0.93 -0.56 -1.41 -2.85 2.63 -0.21 -
DY 171.12 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.36 0.85 0.81 0.46 0.42 0.46 0.46 -15.03%

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