[CNOUHUA] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -83.64%
YoY- -96.36%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 60,191 78,592 103,127 119,494 143,250 193,464 222,818 -58.17%
PBT -3,493 4,479 1,601 6,513 19,266 44,758 63,576 -
Tax -2,747 -4,442 -2,985 -4,383 -7,605 -16,297 -21,470 -74.57%
NP -6,240 37 -1,384 2,130 11,661 28,461 42,106 -
-
NP to SH -5,953 -4 -1,477 1,848 11,296 27,812 41,778 -
-
Tax Rate - 99.17% 186.45% 67.30% 39.47% 36.41% 33.77% -
Total Cost 66,431 78,555 104,511 117,364 131,589 165,003 180,712 -48.65%
-
Net Worth 2,872 287,240 0 289,607 294,319 294,584 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,872 287,240 0 289,607 294,319 294,584 0 -
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 664,999 0.30%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.37% 0.05% -1.34% 1.78% 8.14% 14.71% 18.90% -
ROE -207.25% 0.00% 0.00% 0.64% 3.84% 9.44% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.01 11.77 15.44 18.57 21.42 28.90 33.51 -58.30%
EPS -0.89 0.00 -0.22 0.29 1.69 4.15 6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.43 0.00 0.45 0.44 0.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 668,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.01 11.77 15.44 17.89 21.44 28.96 33.36 -58.18%
EPS -0.89 0.00 -0.22 0.28 1.69 4.16 6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.43 0.00 0.4335 0.4406 0.441 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.105 0.11 0.10 0.14 0.20 0.23 0.20 -
P/RPS 1.17 0.93 0.65 0.75 0.93 0.80 0.60 56.01%
P/EPS -11.78 -18,370.00 -45.23 48.76 11.84 5.54 3.18 -
EY -8.49 -0.01 -2.21 2.05 8.44 18.06 31.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.42 0.26 0.00 0.31 0.45 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 28/11/12 27/08/12 29/05/12 27/02/12 23/11/11 -
Price 0.12 0.115 0.11 0.12 0.16 0.25 0.29 -
P/RPS 1.33 0.98 0.71 0.65 0.75 0.87 0.87 32.67%
P/EPS -13.47 -19,205.00 -49.75 41.79 9.47 6.02 4.62 -
EY -7.43 -0.01 -2.01 2.39 10.55 16.62 21.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.91 0.27 0.00 0.27 0.36 0.57 0.00 -

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