[CNOUHUA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.52%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,056 95,300 248,110 214,486 -51.08%
PBT -10,222 14,468 92,994 88,070 -
Tax 0 -4,488 -29,006 -15,070 -
NP -10,222 9,980 63,988 73,000 -
-
NP to SH -9,726 9,436 62,684 68,876 -
-
Tax Rate - 31.02% 31.19% 17.11% -
Total Cost 35,278 85,320 184,122 141,486 -37.03%
-
Net Worth 3,005 300,599 0 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,005 300,599 0 0 -
NOSH 668,000 668,000 668,456 499,825 10.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -40.80% 10.47% 25.79% 34.03% -
ROE -323.55% 3.14% 0.00% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.75 14.27 37.12 42.91 -55.59%
EPS -1.46 1.42 9.38 13.78 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.45 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 499,616
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.89 14.80 38.54 33.31 -51.08%
EPS -1.51 1.47 9.74 10.70 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.4669 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 - -
Price 0.10 0.14 0.38 0.00 -
P/RPS 2.67 0.98 1.02 0.00 -
P/EPS -6.87 9.91 4.05 0.00 -
EY -14.56 10.09 24.68 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 22.22 0.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/08/13 27/08/12 26/08/11 - -
Price 0.09 0.12 0.26 0.00 -
P/RPS 2.40 0.84 0.70 0.00 -
P/EPS -6.18 8.50 2.77 0.00 -
EY -16.18 11.77 36.07 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 20.00 0.27 0.00 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