[NHB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -79.63%
YoY- 114.19%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 147,844 157,112 157,048 159,344 146,924 133,774 135,106 6.19%
PBT 9,844 6,373 9,849 9,196 9,080 -1,879 5,570 46.22%
Tax -5,504 -5,647 -7,460 -8,562 -5,968 1,879 -4,862 8.62%
NP 4,340 726 2,389 634 3,112 0 708 235.31%
-
NP to SH 4,340 726 2,389 634 3,112 -5,779 708 235.31%
-
Tax Rate 55.91% 88.61% 75.74% 93.11% 65.73% - 87.29% -
Total Cost 143,504 156,386 154,658 158,710 143,812 133,774 134,398 4.47%
-
Net Worth 193,469 172,425 166,167 150,575 182,783 181,118 186,315 2.54%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 193,469 172,425 166,167 150,575 182,783 181,118 186,315 2.54%
NOSH 130,722 113,437 108,606 99,062 93,734 93,360 93,157 25.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.94% 0.46% 1.52% 0.40% 2.12% 0.00% 0.52% -
ROE 2.24% 0.42% 1.44% 0.42% 1.70% -3.19% 0.38% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 113.10 138.50 144.60 160.85 156.74 143.29 145.03 -15.28%
EPS 3.32 0.64 2.20 0.64 3.32 -6.19 0.76 167.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 1.53 1.52 1.95 1.94 2.00 -18.20%
Adjusted Per Share Value based on latest NOSH - 102,444
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 76.69 81.50 81.47 82.66 76.21 69.39 70.08 6.19%
EPS 2.25 0.38 1.24 0.33 1.61 -3.00 0.37 233.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0036 0.8944 0.862 0.7811 0.9482 0.9395 0.9665 2.54%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.50 0.51 0.56 0.64 1.21 0.82 0.88 -
P/RPS 0.44 0.37 0.39 0.40 0.77 0.57 0.61 -19.58%
P/EPS 15.06 79.69 25.45 100.00 36.45 -13.25 115.79 -74.36%
EY 6.64 1.25 3.93 1.00 2.74 -7.55 0.86 291.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.42 0.62 0.42 0.44 -15.80%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 -
Price 0.51 0.48 0.55 0.60 0.78 1.09 0.87 -
P/RPS 0.45 0.35 0.38 0.37 0.50 0.76 0.60 -17.46%
P/EPS 15.36 75.00 25.00 93.75 23.49 -17.61 114.47 -73.82%
EY 6.51 1.33 4.00 1.07 4.26 -5.68 0.87 283.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 0.39 0.40 0.56 0.44 -15.80%

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