[CNOUHUA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -305.98%
YoY- -1329275.0%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,758 8,451 6,565 18,302 78,592 193,464 216,308 -41.37%
PBT -34,740 -17,560 -123,547 -49,287 4,479 44,758 71,519 -
Tax 9,520 0 0 -6,662 -4,442 -16,297 -15,018 -
NP -25,220 -17,560 -123,547 -55,949 37 28,461 56,501 -
-
NP to SH -23,509 -16,703 -117,400 -53,175 -4 27,812 54,309 -
-
Tax Rate - - - - 99.17% 36.41% 21.00% -
Total Cost 33,978 26,011 130,112 74,251 78,555 165,003 159,807 -22.72%
-
Net Worth 153,640 221,200 200,400 280,559 287,240 294,584 220,088 -5.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 153,640 221,200 200,400 280,559 287,240 294,584 220,088 -5.80%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 511,834 4.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -287.97% -207.79% -1,881.90% -305.70% 0.05% 14.71% 26.12% -
ROE -15.30% -7.55% -58.58% -18.95% 0.00% 9.44% 24.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.31 1.07 0.98 2.74 11.77 28.90 42.26 -43.92%
EPS -3.52 -2.11 -17.57 -7.96 0.00 4.15 10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.28 0.30 0.42 0.43 0.44 0.43 -9.89%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.36 1.31 1.02 2.84 12.21 30.05 33.60 -41.37%
EPS -3.65 -2.59 -18.23 -8.26 0.00 4.32 8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2386 0.3436 0.3113 0.4358 0.4461 0.4575 0.3418 -5.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.03 0.05 0.08 0.08 0.11 0.23 0.69 -
P/RPS 2.29 4.67 8.14 2.92 0.93 0.80 1.63 5.82%
P/EPS -0.85 -2.36 -0.46 -1.00 -18,370.00 5.54 6.50 -
EY -117.31 -42.29 -219.69 -99.50 -0.01 18.06 15.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.18 0.27 0.19 0.26 0.52 1.60 -34.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 28/02/13 27/02/12 - -
Price 0.025 0.045 0.07 0.08 0.115 0.25 0.00 -
P/RPS 1.91 4.21 7.12 2.92 0.98 0.87 0.00 -
P/EPS -0.71 -2.13 -0.40 -1.00 -19,205.00 6.02 0.00 -
EY -140.77 -46.98 -251.07 -99.50 -0.01 16.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.16 0.23 0.19 0.27 0.57 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