[NHB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.74%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,964 38,072 42,411 40,646 40,444 41,068 121,744 -59.09%
PBT -12,064 -10,076 -53,263 -11,236 -12,576 -9,652 196,432 -
Tax -712 -404 -543 -334 -278 -548 -3,685 -66.67%
NP -12,776 -10,480 -53,806 -11,570 -12,854 -10,200 192,747 -
-
NP to SH -12,094 -10,144 -41,134 -11,260 -12,204 -9,768 129,732 -
-
Tax Rate - - - - - - 1.88% -
Total Cost 44,740 48,552 96,217 52,217 53,298 51,268 -71,003 -
-
Net Worth 304,128 309,754 296,545 311,409 305,099 313,971 316,853 -2.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,178 - - - 196,267 -
Div Payout % - - 0.00% - - - 151.29% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 304,128 309,754 296,545 311,409 305,099 313,971 316,853 -2.70%
NOSH 177,852 181,142 176,515 175,937 174,342 174,428 165,027 5.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -39.97% -27.53% -126.87% -28.47% -31.78% -24.84% 158.32% -
ROE -3.98% -3.27% -13.87% -3.62% -4.00% -3.11% 40.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.97 21.02 24.03 23.10 23.20 23.54 73.77 -61.09%
EPS -6.80 -5.60 -23.30 -6.40 -7.00 -5.60 78.60 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 118.93 -
NAPS 1.71 1.71 1.68 1.77 1.75 1.80 1.92 -7.45%
Adjusted Per Share Value based on latest NOSH - 180,230
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.39 19.52 21.75 20.84 20.74 21.06 62.42 -59.09%
EPS -6.20 -5.20 -21.09 -5.77 -6.26 -5.01 66.52 -
DPS 0.00 0.00 3.17 0.00 0.00 0.00 100.64 -
NAPS 1.5594 1.5883 1.5205 1.5968 1.5644 1.6099 1.6247 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.715 0.71 0.865 0.825 0.75 0.755 -
P/RPS 4.56 3.40 2.96 3.74 3.56 3.19 1.02 172.12%
P/EPS -12.06 -12.77 -3.05 -13.52 -11.79 -13.39 0.96 -
EY -8.29 -7.83 -32.82 -7.40 -8.48 -7.47 104.12 -
DY 0.00 0.00 4.93 0.00 0.00 0.00 157.52 -
P/NAPS 0.48 0.42 0.42 0.49 0.47 0.42 0.39 14.89%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 25/02/15 20/11/14 25/08/14 19/05/14 25/02/14 -
Price 0.775 0.815 0.70 0.78 1.01 0.775 0.695 -
P/RPS 4.31 3.88 2.91 3.38 4.35 3.29 0.94 176.76%
P/EPS -11.40 -14.55 -3.00 -12.19 -14.43 -13.84 0.88 -
EY -8.77 -6.87 -33.29 -8.21 -6.93 -7.23 113.11 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 171.12 -
P/NAPS 0.45 0.48 0.42 0.44 0.58 0.43 0.36 16.08%

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