[CNOUHUA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -101.15%
YoY- -100.3%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,563 7,292 20,706 76,274 198,184 225,424 175,072 -39.51%
PBT -17,568 -126,331 -46,700 4,342 45,733 75,246 73,937 -
Tax 0 0 -6,552 -4,392 -15,599 -15,645 -12,104 -
NP -17,568 -126,331 -53,252 -50 30,134 59,601 61,833 -
-
NP to SH -16,711 -120,047 -50,614 -84 28,371 57,242 58,442 -
-
Tax Rate - - - 101.15% 34.11% 20.79% 16.37% -
Total Cost 26,131 133,623 73,958 76,324 168,050 165,823 113,239 -21.67%
-
Net Worth 187,040 200,400 280,559 287,240 293,919 224,300 122,642 7.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 33,326 -
Div Payout % - - - - - - 57.03% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 187,040 200,400 280,559 287,240 293,919 224,300 122,642 7.28%
NOSH 668,000 668,000 668,000 668,000 668,000 521,629 533,229 3.82%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -205.16% -1,732.46% -257.18% -0.07% 15.21% 26.44% 35.32% -
ROE -8.93% -59.90% -18.04% -0.03% 9.65% 25.52% 47.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.28 1.09 3.10 11.42 29.67 43.22 32.83 -41.75%
EPS -2.50 -17.97 -7.58 -0.01 4.25 10.72 10.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
NAPS 0.28 0.30 0.42 0.43 0.44 0.43 0.23 3.33%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.33 1.13 3.22 11.85 30.78 35.01 27.19 -39.51%
EPS -2.60 -18.65 -7.86 -0.01 4.41 8.89 9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.18 -
NAPS 0.2905 0.3113 0.4358 0.4461 0.4565 0.3484 0.1905 7.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.05 0.08 0.08 0.11 0.23 0.69 0.00 -
P/RPS 3.90 7.33 2.58 0.96 0.78 1.60 0.00 -
P/EPS -2.00 -0.45 -1.06 -874.76 5.42 6.29 0.00 -
EY -50.03 -224.64 -94.71 -0.11 18.47 15.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.19 0.26 0.52 1.60 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 28/02/13 27/02/12 28/02/11 - -
Price 0.045 0.07 0.08 0.115 0.25 0.59 0.00 -
P/RPS 3.51 6.41 2.58 1.01 0.84 1.37 0.00 -
P/EPS -1.80 -0.39 -1.06 -914.52 5.89 5.38 0.00 -
EY -55.59 -256.73 -94.71 -0.11 16.99 18.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.19 0.27 0.57 1.37 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