[CNOUHUA] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 7.67%
YoY- -29.9%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 8,931 9,064 9,002 8,095 8,758 9,134 8,819 0.84%
PBT -1,368 -20,809 -23,019 -32,843 -34,740 -9,373 -17,563 -81.67%
Tax 0 0 0 9,520 9,520 0 0 -
NP -1,368 -20,809 -23,019 -23,323 -25,220 -9,373 -17,563 -81.67%
-
NP to SH -1,326 -19,794 -21,895 -21,707 -23,509 -8,925 -16,705 -81.44%
-
Tax Rate - - - - - - - -
Total Cost 10,299 29,873 32,021 31,418 33,978 18,507 26,382 -46.49%
-
Net Worth 153,640 146,959 153,640 153,640 153,640 174,155 179,128 -9.70%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 153,640 146,959 153,640 153,640 153,640 174,155 179,128 -9.70%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -15.32% -229.58% -255.71% -288.12% -287.97% -102.62% -199.15% -
ROE -0.86% -13.47% -14.25% -14.13% -15.30% -5.12% -9.33% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.34 1.36 1.35 1.21 1.31 1.36 1.33 0.49%
EPS -0.20 -2.96 -3.28 -3.25 -3.52 -1.33 -2.52 -81.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.23 0.23 0.23 0.26 0.27 -10.11%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.34 1.36 1.35 1.21 1.31 1.37 1.32 1.00%
EPS -0.20 -2.96 -3.28 -3.25 -3.52 -1.34 -2.50 -81.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.23 0.23 0.23 0.2607 0.2682 -9.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.125 0.045 0.03 0.035 0.03 0.035 0.035 -
P/RPS 9.35 3.32 2.23 2.89 2.29 2.57 2.63 132.39%
P/EPS -62.97 -1.52 -0.92 -1.08 -0.85 -2.63 -1.39 1162.00%
EY -1.59 -65.85 -109.26 -92.84 -117.31 -38.07 -71.94 -92.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.20 0.13 0.15 0.13 0.13 0.13 157.73%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 28/08/17 25/05/17 28/02/17 29/11/16 26/08/16 -
Price 0.105 0.105 0.03 0.04 0.025 0.03 0.04 -
P/RPS 7.85 7.74 2.23 3.30 1.91 2.20 3.01 89.13%
P/EPS -52.90 -3.54 -0.92 -1.23 -0.71 -2.25 -1.59 927.85%
EY -1.89 -28.22 -109.26 -81.24 -140.77 -44.41 -62.95 -90.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.13 0.17 0.11 0.12 0.15 110.64%

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