[NHB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.46%
YoY- -264.66%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,102 32,424 40,646 136,204 139,189 131,062 195,476 -30.43%
PBT 3,102 -10,405 -11,236 -4,496 13,442 14,545 18,770 -25.90%
Tax -44 -844 -334 -3,710 -5,416 -3,374 -6,630 -56.61%
NP 3,058 -11,249 -11,570 -8,206 8,026 11,170 12,140 -20.51%
-
NP to SH -344 -11,000 -11,260 -9,429 5,726 7,678 9,262 -
-
Tax Rate 1.42% - - - 40.29% 23.20% 35.32% -
Total Cost 19,044 43,673 52,217 144,410 131,162 119,892 183,336 -31.41%
-
Net Worth 285,016 338,776 311,409 371,691 370,443 384,552 353,332 -3.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 285,016 338,776 311,409 371,691 370,443 384,552 353,332 -3.51%
NOSH 178,026 175,531 175,937 164,465 178,958 185,774 192,972 -1.33%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.84% -34.69% -28.47% -6.03% 5.77% 8.52% 6.21% -
ROE -0.12% -3.25% -3.62% -2.54% 1.55% 2.00% 2.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.80 18.47 23.10 82.82 77.78 70.55 101.30 -29.13%
EPS -0.27 -6.27 -6.40 -5.73 3.20 4.13 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.93 1.77 2.26 2.07 2.07 1.831 -1.71%
Adjusted Per Share Value based on latest NOSH - 169,888
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.47 16.82 21.08 70.65 72.20 67.99 101.40 -30.43%
EPS -0.18 -5.71 -5.84 -4.89 2.97 3.98 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4785 1.7573 1.6154 1.9281 1.9216 1.9948 1.8328 -3.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.80 0.84 0.865 1.86 0.92 0.73 0.95 -
P/RPS 6.25 4.55 3.74 2.25 1.18 1.03 0.94 37.08%
P/EPS -401.71 -13.40 -13.52 -32.44 28.75 17.66 19.79 -
EY -0.25 -7.46 -7.40 -3.08 3.48 5.66 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.49 0.82 0.44 0.35 0.52 -1.32%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 29/11/10 -
Price 0.845 0.84 0.78 1.93 0.95 0.71 1.02 -
P/RPS 6.60 4.55 3.38 2.33 1.22 1.01 1.01 36.69%
P/EPS -424.31 -13.40 -12.19 -33.66 29.69 17.18 21.25 -
EY -0.24 -7.46 -8.21 -2.97 3.37 5.82 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.44 0.85 0.46 0.34 0.56 -1.54%

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