[CNOUHUA] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -69.36%
YoY- -77.87%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,479 2,417 2,042 1,528 3,123 18,197 34,564 -35.51%
PBT -1,876 -4,086 -12,174 -6,219 -3,493 964 5,876 -
Tax 0 0 0 0 0 -384 -1,782 -
NP -1,876 -4,086 -12,174 -6,219 -3,493 580 4,094 -
-
NP to SH -1,784 -3,885 -11,568 -5,909 -3,322 540 3,865 -
-
Tax Rate - - - - - 39.83% 30.33% -
Total Cost 4,355 6,503 14,216 7,747 6,616 17,617 30,470 -27.67%
-
Net Worth 146,959 174,155 160,319 233,799 300,599 0 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 146,959 174,155 160,319 233,799 300,599 0 0 -
NOSH 668,000 669,827 668,000 668,000 668,000 668,000 664,999 0.07%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -75.68% -169.05% -596.18% -407.00% -111.85% 3.19% 11.84% -
ROE -1.21% -2.23% -7.22% -2.53% -1.11% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.37 0.36 0.31 0.23 0.47 2.72 5.20 -35.60%
EPS -0.26 -0.58 -1.74 -0.88 -0.50 0.08 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.24 0.35 0.45 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 668,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.37 0.36 0.31 0.23 0.47 2.72 5.17 -35.53%
EPS -0.26 -0.58 -1.74 -0.88 -0.50 0.08 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2607 0.24 0.35 0.45 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.045 0.035 0.055 0.115 0.09 0.10 0.20 -
P/RPS 12.13 9.70 17.99 50.27 19.25 3.67 3.85 21.05%
P/EPS -16.85 -6.03 -3.18 -13.00 -18.10 123.70 34.41 -
EY -5.93 -16.57 -31.49 -7.69 -5.53 0.81 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.13 0.23 0.33 0.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 26/11/15 28/11/14 26/11/13 28/11/12 23/11/11 -
Price 0.105 0.03 0.06 0.08 0.08 0.11 0.29 -
P/RPS 28.29 8.31 19.63 34.97 17.11 4.04 5.58 31.03%
P/EPS -39.32 -5.17 -3.46 -9.04 -16.09 136.07 49.90 -
EY -2.54 -19.33 -28.86 -11.06 -6.22 0.73 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.12 0.25 0.23 0.18 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