[CNOUHUA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -37.17%
YoY- -50.44%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 90,980 95,300 107,380 198,184 204,412 248,110 308,852 -55.62%
PBT 11,413 14,468 22,304 45,733 67,177 92,994 124,400 -79.56%
Tax -3,653 -4,488 -6,744 -15,599 -19,476 -29,006 -41,548 -80.13%
NP 7,760 9,980 15,560 30,134 47,701 63,988 82,852 -79.28%
-
NP to SH 7,328 9,436 14,716 28,371 45,154 62,684 80,868 -79.73%
-
Tax Rate 32.01% 31.02% 30.24% 34.11% 28.99% 31.19% 33.40% -
Total Cost 83,220 85,320 91,820 168,050 156,710 184,122 226,000 -48.53%
-
Net Worth 0 300,599 293,919 293,919 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 300,599 293,919 293,919 0 0 0 -
NOSH 668,000 668,000 668,000 668,000 668,432 668,456 646,446 2.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.53% 10.47% 14.49% 15.21% 23.34% 25.79% 26.83% -
ROE 0.00% 3.14% 5.01% 9.65% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.62 14.27 16.07 29.67 30.58 37.12 47.78 -56.58%
EPS 1.09 1.42 2.20 4.25 6.76 9.38 12.08 -79.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.45 0.44 0.44 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 668,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.13 14.80 16.68 30.78 31.75 38.54 47.97 -55.63%
EPS 1.14 1.47 2.29 4.41 7.01 9.74 12.56 -79.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4669 0.4565 0.4565 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.14 0.20 0.23 0.20 0.38 0.54 -
P/RPS 0.73 0.98 1.24 0.78 0.65 1.02 1.13 -25.21%
P/EPS 9.12 9.91 9.08 5.42 2.96 4.05 4.32 64.34%
EY 10.97 10.09 11.01 18.47 33.78 24.68 23.17 -39.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.45 0.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 29/05/12 27/02/12 23/11/11 26/08/11 13/05/11 -
Price 0.11 0.12 0.16 0.25 0.29 0.26 0.50 -
P/RPS 0.81 0.84 1.00 0.84 0.95 0.70 1.05 -15.84%
P/EPS 10.03 8.50 7.26 5.89 4.29 2.77 4.00 84.26%
EY 9.97 11.77 13.77 16.99 23.29 36.07 25.02 -45.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.36 0.57 0.00 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