[CNOUHUA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 28.24%
YoY- -84.95%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,057 2,900 12,528 47,650 124,055 107,243 -54.63%
PBT -5,075 -10,745 -5,111 7,234 46,497 44,035 -
Tax 0 0 0 -2,244 -14,503 -7,535 -
NP -5,075 -10,745 -5,111 4,990 31,994 36,500 -
-
NP to SH -4,827 -10,217 -4,863 4,718 31,342 34,438 -
-
Tax Rate - - - 31.02% 31.19% 17.11% -
Total Cost 7,132 13,645 17,639 42,660 92,061 70,743 -36.78%
-
Net Worth 167,000 233,799 3,005 300,599 0 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,000 233,799 3,005 300,599 0 0 -
NOSH 668,000 668,000 668,000 668,000 668,456 499,825 5.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -246.72% -370.52% -40.80% 10.47% 25.79% 34.03% -
ROE -2.89% -4.37% -161.78% 1.57% 0.00% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.31 0.43 1.88 7.13 18.56 21.46 -57.13%
EPS -0.72 -1.53 -0.73 0.71 4.69 6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.35 0.0045 0.45 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.31 0.43 1.88 7.13 18.57 16.05 -54.56%
EPS -0.72 -1.53 -0.73 0.71 4.69 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.35 0.0045 0.45 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.065 0.085 0.10 0.14 0.38 0.00 -
P/RPS 21.11 19.58 5.33 1.96 2.05 0.00 -
P/EPS -9.00 -5.56 -13.74 19.82 8.10 0.00 -
EY -11.12 -17.99 -7.28 5.04 12.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 22.22 0.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/08/15 28/08/14 27/08/13 27/08/12 26/08/11 - -
Price 0.06 0.09 0.09 0.12 0.26 0.00 -
P/RPS 19.48 20.73 4.80 1.68 1.40 0.00 -
P/EPS -8.30 -5.88 -12.36 16.99 5.55 0.00 -
EY -12.04 -16.99 -8.09 5.89 18.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 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