[NHB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.71%
YoY- -22200.0%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,152 31,964 40,444 134,284 140,818 124,264 193,160 -28.78%
PBT -14,950 -12,064 -12,576 -3,504 4,784 7,048 18,808 -
Tax 78 -712 -278 -3,162 -4,214 -2,184 -5,582 -
NP -14,872 -12,776 -12,854 -6,666 570 4,864 13,226 -
-
NP to SH -12,700 -12,094 -12,204 -8,028 -36 3,534 10,018 -
-
Tax Rate - - - - 88.09% 30.99% 29.68% -
Total Cost 40,024 44,740 53,298 140,950 140,248 119,400 179,934 -22.14%
-
Net Worth 290,040 304,128 305,099 367,949 385,604 337,496 364,115 -3.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 290,040 304,128 305,099 367,949 385,604 337,496 364,115 -3.71%
NOSH 171,621 177,852 174,342 167,249 184,499 176,700 192,653 -1.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -59.13% -39.97% -31.78% -4.96% 0.40% 3.91% 6.85% -
ROE -4.38% -3.98% -4.00% -2.18% -0.01% 1.05% 2.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.66 17.97 23.20 80.29 76.32 70.32 100.26 -27.39%
EPS -7.40 -6.80 -7.00 -4.80 0.00 2.00 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.71 1.75 2.20 2.09 1.91 1.89 -1.84%
Adjusted Per Share Value based on latest NOSH - 168,800
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.90 16.39 20.74 68.85 72.20 63.72 99.04 -28.78%
EPS -6.51 -6.20 -6.26 -4.12 -0.02 1.81 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4872 1.5594 1.5644 1.8867 1.9772 1.7305 1.867 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.76 0.82 0.825 1.49 0.87 0.88 0.91 -
P/RPS 5.19 4.56 3.56 1.86 1.14 1.25 0.91 33.63%
P/EPS -10.27 -12.06 -11.79 -31.04 -4,458.75 44.00 17.50 -
EY -9.74 -8.29 -8.48 -3.22 -0.02 2.27 5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.68 0.42 0.46 0.48 -1.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 19/08/15 25/08/14 26/08/13 24/08/12 15/08/11 16/08/10 -
Price 0.78 0.775 1.01 1.79 0.96 0.80 0.96 -
P/RPS 5.32 4.31 4.35 2.23 1.26 1.14 0.96 32.99%
P/EPS -10.54 -11.40 -14.43 -37.29 -4,920.00 40.00 18.46 -
EY -9.49 -8.77 -6.93 -2.68 -0.02 2.50 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.58 0.81 0.46 0.42 0.51 -1.70%

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