[NHB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.04%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,072 41,068 131,408 136,708 122,736 188,452 175,764 -22.49%
PBT -10,076 -9,652 -5,520 7,404 8,808 20,812 -40,904 -20.81%
Tax -404 -548 -2,832 -4,840 -2,548 -3,740 3,744 -
NP -10,480 -10,200 -8,352 2,564 6,260 17,072 -37,160 -19.01%
-
NP to SH -10,144 -9,768 -9,304 1,476 4,748 12,832 -37,680 -19.63%
-
Tax Rate - - - 65.37% 28.93% 17.97% - -
Total Cost 48,552 51,268 139,760 134,144 116,476 171,380 212,924 -21.82%
-
Net Worth 309,754 313,971 357,207 380,069 385,774 373,637 396,424 -4.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 309,754 313,971 357,207 380,069 385,774 373,637 396,424 -4.02%
NOSH 181,142 174,428 166,142 184,499 197,833 188,705 196,249 -1.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -27.53% -24.84% -6.36% 1.88% 5.10% 9.06% -21.14% -
ROE -3.27% -3.11% -2.60% 0.39% 1.23% 3.43% -9.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.02 23.54 79.09 74.10 62.04 99.87 89.56 -21.45%
EPS -5.60 -5.60 -5.60 0.80 2.40 6.80 -19.20 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.80 2.15 2.06 1.95 1.98 2.02 -2.73%
Adjusted Per Share Value based on latest NOSH - 184,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.52 21.06 67.38 70.10 62.93 96.63 90.12 -22.49%
EPS -5.20 -5.01 -4.77 0.76 2.43 6.58 -19.32 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5883 1.6099 1.8316 1.9488 1.9781 1.9158 2.0327 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.715 0.75 0.98 0.81 1.06 1.03 0.64 -
P/RPS 3.40 3.19 1.24 1.09 1.71 1.03 0.71 29.81%
P/EPS -12.77 -13.39 -17.50 101.25 44.17 15.15 -3.33 25.09%
EY -7.83 -7.47 -5.71 0.99 2.26 6.60 -30.00 -20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.39 0.54 0.52 0.32 4.63%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 19/05/14 20/05/13 21/05/12 20/05/11 14/05/10 19/05/09 -
Price 0.815 0.775 0.99 0.90 0.95 1.02 0.79 -
P/RPS 3.88 3.29 1.25 1.21 1.53 1.02 0.88 28.03%
P/EPS -14.55 -13.84 -17.68 112.50 39.58 15.00 -4.11 23.44%
EY -6.87 -7.23 -5.66 0.89 2.53 6.67 -24.30 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.46 0.44 0.49 0.52 0.39 3.51%

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