[NHB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 38.66%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 165,342 163,336 153,843 157,342 157,112 150,230 145,042 9.09%
PBT 11,178 5,477 6,599 6,564 6,373 1,330 255 1134.69%
Tax -7,418 -4,429 -4,451 -5,531 -5,628 -5,829 -5,846 17.15%
NP 3,760 1,048 2,148 1,033 745 -4,499 -5,591 -
-
NP to SH 3,760 1,048 2,148 1,033 745 -4,499 -5,591 -
-
Tax Rate 66.36% 80.87% 67.45% 84.26% 88.31% 438.27% 2,292.55% -
Total Cost 161,582 162,288 151,695 156,309 156,367 154,729 150,633 4.77%
-
Net Worth 216,853 192,672 193,584 193,469 197,599 199,712 155,715 24.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 216,853 192,672 193,584 193,469 197,599 199,712 155,715 24.63%
NOSH 130,634 129,310 130,800 130,722 130,000 130,530 102,444 17.54%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.27% 0.64% 1.40% 0.66% 0.47% -2.99% -3.85% -
ROE 1.73% 0.54% 1.11% 0.53% 0.38% -2.25% -3.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 126.57 126.31 117.62 120.36 120.86 115.09 141.58 -7.18%
EPS 2.88 0.81 1.64 0.79 0.57 -3.45 -5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.49 1.48 1.48 1.52 1.53 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 130,722
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.78 83.75 78.88 80.68 80.56 77.03 74.37 9.10%
EPS 1.93 0.54 1.10 0.53 0.38 -2.31 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1119 0.9879 0.9926 0.992 1.0132 1.024 0.7984 24.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.72 0.74 0.68 0.50 0.51 0.56 0.64 -
P/RPS 0.57 0.59 0.58 0.42 0.42 0.49 0.45 17.01%
P/EPS 25.02 91.31 41.41 63.27 88.99 -16.25 -11.73 -
EY 4.00 1.10 2.42 1.58 1.12 -6.15 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.46 0.34 0.34 0.37 0.42 1.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.19 0.70 0.79 0.51 0.48 0.55 0.60 -
P/RPS 0.94 0.55 0.67 0.42 0.40 0.48 0.42 70.85%
P/EPS 41.34 86.37 48.11 64.54 83.76 -15.96 -10.99 -
EY 2.42 1.16 2.08 1.55 1.19 -6.27 -9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.53 0.34 0.32 0.36 0.39 50.32%

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