[NHB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -215.91%
YoY- -111.01%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 22,842 35,708 14,761 9,156 9,476 10,116 12,593 48.89%
PBT -14,314 -2,088 13,011 -5,462 -1,148 3,100 50,825 -
Tax -298 -944 -569 -320 -348 -376 -636 -39.75%
NP -14,612 -3,032 12,442 -5,782 -1,496 2,724 50,189 -
-
NP to SH -9,932 -1,456 8,321 -4,302 -1,362 2,192 34,453 -
-
Tax Rate - - 4.37% - - 12.13% 1.25% -
Total Cost 37,454 38,740 2,319 14,938 10,972 7,392 -37,596 -
-
Net Worth 226,680 219,123 219,123 207,790 211,568 217,234 215,345 3.48%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 226,680 219,123 219,123 207,790 211,568 217,234 215,345 3.48%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -63.97% -8.49% 84.29% -63.16% -15.79% 26.93% 398.55% -
ROE -4.38% -0.66% 3.80% -2.07% -0.64% 1.01% 16.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.09 18.90 7.81 4.85 5.02 5.36 6.67 48.82%
EPS -5.20 -0.80 4.40 -2.27 -0.80 1.20 18.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.16 1.10 1.12 1.15 1.14 3.48%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.85 18.52 7.66 4.75 4.92 5.25 6.53 48.93%
EPS -5.15 -0.76 4.32 -2.23 -0.71 1.14 17.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1759 1.1367 1.1367 1.0779 1.0975 1.1269 1.1171 3.48%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.475 0.375 0.375 0.435 0.46 0.51 0.56 -
P/RPS 3.93 1.98 4.80 8.97 9.17 9.52 8.40 -39.81%
P/EPS -9.03 -48.65 8.51 -19.10 -63.80 43.95 3.07 -
EY -11.07 -2.06 11.75 -5.24 -1.57 2.28 32.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.32 0.40 0.41 0.44 0.49 -12.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 28/02/22 29/11/21 27/08/21 20/05/21 05/03/21 -
Price 0.47 0.56 0.36 0.405 0.48 0.47 0.575 -
P/RPS 3.89 2.96 4.61 8.36 9.57 8.78 8.63 -41.29%
P/EPS -8.94 -72.65 8.17 -17.78 -66.57 40.50 3.15 -
EY -11.19 -1.38 12.24 -5.62 -1.50 2.47 31.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.31 0.37 0.43 0.41 0.50 -15.30%

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