[CNOUHUA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -27.96%
YoY- -31.68%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 95,300 107,380 198,184 204,412 248,110 308,852 225,424 -43.70%
PBT 14,468 22,304 45,733 67,177 92,994 124,400 75,246 -66.72%
Tax -4,488 -6,744 -15,599 -19,476 -29,006 -41,548 -15,645 -56.53%
NP 9,980 15,560 30,134 47,701 63,988 82,852 59,601 -69.65%
-
NP to SH 9,436 14,716 28,371 45,154 62,684 80,868 57,242 -69.96%
-
Tax Rate 31.02% 30.24% 34.11% 28.99% 31.19% 33.40% 20.79% -
Total Cost 85,320 91,820 168,050 156,710 184,122 226,000 165,823 -35.81%
-
Net Worth 300,599 293,919 293,919 0 0 0 224,300 21.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 300,599 293,919 293,919 0 0 0 224,300 21.57%
NOSH 668,000 668,000 668,000 668,432 668,456 646,446 521,629 17.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.47% 14.49% 15.21% 23.34% 25.79% 26.83% 26.44% -
ROE 3.14% 5.01% 9.65% 0.00% 0.00% 0.00% 25.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.27 16.07 29.67 30.58 37.12 47.78 43.22 -52.26%
EPS 1.42 2.20 4.25 6.76 9.38 12.08 10.72 -74.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.00 0.00 0.00 0.43 3.08%
Adjusted Per Share Value based on latest NOSH - 664,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.80 16.68 30.78 31.75 38.54 47.97 35.01 -43.70%
EPS 1.47 2.29 4.41 7.01 9.74 12.56 8.89 -69.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4669 0.4565 0.4565 0.00 0.00 0.00 0.3484 21.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.23 0.20 0.38 0.54 0.69 -
P/RPS 0.98 1.24 0.78 0.65 1.02 1.13 1.60 -27.89%
P/EPS 9.91 9.08 5.42 2.96 4.05 4.32 6.29 35.43%
EY 10.09 11.01 18.47 33.78 24.68 23.17 15.90 -26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.52 0.00 0.00 0.00 1.60 -66.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 23/11/11 26/08/11 13/05/11 28/02/11 -
Price 0.12 0.16 0.25 0.29 0.26 0.50 0.59 -
P/RPS 0.84 1.00 0.84 0.95 0.70 1.05 1.37 -27.84%
P/EPS 8.50 7.26 5.89 4.29 2.77 4.00 5.38 35.68%
EY 11.77 13.77 16.99 23.29 36.07 25.02 18.60 -26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.57 0.00 0.00 0.00 1.37 -66.16%

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