[CNOUHUA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -148725.0%
YoY- -152.7%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,302 28,619 43,929 60,191 78,592 103,127 119,494 -71.27%
PBT -49,287 -11,910 -7,717 -3,493 4,479 1,601 6,513 -
Tax -6,662 -1,860 -2,244 -2,747 -4,442 -2,985 -4,383 32.09%
NP -55,949 -13,770 -9,961 -6,240 37 -1,384 2,130 -
-
NP to SH -53,175 -13,098 -9,487 -5,953 -4 -1,477 1,848 -
-
Tax Rate - - - - 99.17% 186.45% 67.30% -
Total Cost 74,251 42,389 53,890 66,431 78,555 104,511 117,364 -26.24%
-
Net Worth 280,559 298,979 3,005 2,872 287,240 0 289,607 -2.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 280,559 298,979 3,005 2,872 287,240 0 289,607 -2.08%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
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 -305.70% -48.11% -22.68% -10.37% 0.05% -1.34% 1.78% -
ROE -18.95% -4.38% -315.60% -207.25% 0.00% 0.00% 0.64% -
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 2.74 4.31 6.58 9.01 11.77 15.44 18.57 -71.97%
EPS -7.96 -1.97 -1.42 -0.89 0.00 -0.22 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.0045 0.0043 0.43 0.00 0.45 -4.48%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.84 4.45 6.82 9.35 12.21 16.02 18.56 -71.29%
EPS -8.26 -2.03 -1.47 -0.92 0.00 -0.23 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4644 0.0047 0.0045 0.4461 0.00 0.4498 -2.08%
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 0.08 0.09 0.10 0.105 0.11 0.10 0.14 -
P/RPS 2.92 2.09 1.52 1.17 0.93 0.65 0.75 146.87%
P/EPS -1.00 -4.57 -7.04 -11.78 -18,370.00 -45.23 48.76 -
EY -99.50 -21.90 -14.20 -8.49 -0.01 -2.21 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 22.22 24.42 0.26 0.00 0.31 -27.78%
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 28/02/14 26/11/13 27/08/13 29/05/13 28/02/13 28/11/12 27/08/12 -
Price 0.08 0.08 0.09 0.12 0.115 0.11 0.12 -
P/RPS 2.92 1.86 1.37 1.33 0.98 0.71 0.65 171.51%
P/EPS -1.00 -4.06 -6.34 -13.47 -19,205.00 -49.75 41.79 -
EY -99.50 -24.64 -15.78 -7.43 -0.01 -2.01 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 20.00 27.91 0.27 0.00 0.27 -20.83%

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