[NHB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -101.79%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,926 10,263 9,955 10,267 19,591 35,011 34,290 -50.44%
PBT -44,836 -2,139 -3,875 -2,413 199,804 -1,620 -372 2318.79%
Tax -292 -112 -2 -137 -902 -1,202 -873 -51.71%
NP -45,128 -2,251 -3,877 -2,550 198,902 -2,822 -1,245 988.12%
-
NP to SH -32,689 -2,343 -3,660 -2,442 136,804 -3,058 -1,688 617.25%
-
Tax Rate - - - - 0.45% - - -
Total Cost 57,054 12,514 13,832 12,817 -179,311 37,833 35,535 36.99%
-
Net Worth 296,796 319,008 305,000 313,971 316,035 383,948 371,360 -13.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,183 - - - 195,760 - - -
Div Payout % 0.00% - - - 143.10% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 296,796 319,008 305,000 313,971 316,035 383,948 371,360 -13.84%
NOSH 176,664 180,230 174,285 174,428 164,601 169,888 168,800 3.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -378.40% -21.93% -38.95% -24.84% 1,015.27% -8.06% -3.63% -
ROE -11.01% -0.73% -1.20% -0.78% 43.29% -0.80% -0.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.75 5.69 5.71 5.89 11.90 20.61 20.31 -51.92%
EPS -18.50 -1.30 -2.10 -1.40 83.10 -1.80 -1.00 595.78%
DPS 3.50 0.00 0.00 0.00 118.93 0.00 0.00 -
NAPS 1.68 1.77 1.75 1.80 1.92 2.26 2.20 -16.41%
Adjusted Per Share Value based on latest NOSH - 174,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.19 5.32 5.16 5.33 10.16 18.16 17.79 -50.43%
EPS -16.96 -1.22 -1.90 -1.27 70.96 -1.59 -0.88 614.97%
DPS 3.21 0.00 0.00 0.00 101.55 0.00 0.00 -
NAPS 1.5396 1.6548 1.5821 1.6287 1.6394 1.9917 1.9264 -13.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.71 0.865 0.825 0.75 0.755 1.86 1.49 -
P/RPS 10.52 15.19 14.44 12.74 6.34 9.03 7.33 27.15%
P/EPS -3.84 -66.54 -39.29 -53.57 0.91 -103.33 -149.00 -91.21%
EY -26.06 -1.50 -2.55 -1.87 110.08 -0.97 -0.67 1040.34%
DY 4.93 0.00 0.00 0.00 157.52 0.00 0.00 -
P/NAPS 0.42 0.49 0.47 0.42 0.39 0.82 0.68 -27.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 25/08/14 19/05/14 25/02/14 13/11/13 26/08/13 -
Price 0.70 0.78 1.01 0.775 0.695 1.93 1.79 -
P/RPS 10.37 13.70 17.68 13.17 5.84 9.37 8.81 11.44%
P/EPS -3.78 -60.00 -48.10 -55.36 0.84 -107.22 -179.00 -92.30%
EY -26.43 -1.67 -2.08 -1.81 119.59 -0.93 -0.56 1196.85%
DY 5.00 0.00 0.00 0.00 171.12 0.00 0.00 -
P/NAPS 0.42 0.44 0.58 0.43 0.36 0.85 0.81 -35.38%

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