[NHB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 116.56%
YoY- 112.89%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 163,336 153,843 157,342 157,112 150,230 145,042 137,668 12.06%
PBT 5,477 6,599 6,564 6,373 1,330 255 -1,672 -
Tax -4,429 -4,451 -5,531 -5,628 -5,829 -5,846 -3,458 17.92%
NP 1,048 2,148 1,033 745 -4,499 -5,591 -5,130 -
-
NP to SH 1,048 2,148 1,033 745 -4,499 -5,591 -5,805 -
-
Tax Rate 80.87% 67.45% 84.26% 88.31% 438.27% 2,292.55% - -
Total Cost 162,288 151,695 156,309 156,367 154,729 150,633 142,798 8.89%
-
Net Worth 192,672 193,584 193,469 197,599 199,712 155,715 182,783 3.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 192,672 193,584 193,469 197,599 199,712 155,715 182,783 3.57%
NOSH 129,310 130,800 130,722 130,000 130,530 102,444 93,734 23.90%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.64% 1.40% 0.66% 0.47% -2.99% -3.85% -3.73% -
ROE 0.54% 1.11% 0.53% 0.38% -2.25% -3.59% -3.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 126.31 117.62 120.36 120.86 115.09 141.58 146.87 -9.55%
EPS 0.81 1.64 0.79 0.57 -3.45 -5.46 -6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.52 1.53 1.52 1.95 -16.40%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.75 78.88 80.68 80.56 77.03 74.37 70.59 12.05%
EPS 0.54 1.10 0.53 0.38 -2.31 -2.87 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9879 0.9926 0.992 1.0132 1.024 0.7984 0.9372 3.57%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.68 0.50 0.51 0.56 0.64 1.21 -
P/RPS 0.59 0.58 0.42 0.42 0.49 0.45 0.82 -19.68%
P/EPS 91.31 41.41 63.27 88.99 -16.25 -11.73 -19.54 -
EY 1.10 2.42 1.58 1.12 -6.15 -8.53 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.34 0.34 0.37 0.42 0.62 -13.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 -
Price 0.70 0.79 0.51 0.48 0.55 0.60 0.78 -
P/RPS 0.55 0.67 0.42 0.40 0.48 0.42 0.53 2.49%
P/EPS 86.37 48.11 64.54 83.76 -15.96 -10.99 -12.59 -
EY 1.16 2.08 1.55 1.19 -6.27 -9.10 -7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.34 0.32 0.36 0.39 0.40 11.33%

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