[NHB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 153.85%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 157,112 157,048 159,344 146,924 133,774 135,106 136,808 9.63%
PBT 6,373 9,849 9,196 9,080 -1,879 5,570 4,928 18.64%
Tax -5,647 -7,460 -8,562 -5,968 1,879 -4,862 -4,632 14.07%
NP 726 2,389 634 3,112 0 708 296 81.57%
-
NP to SH 726 2,389 634 3,112 -5,779 708 296 81.57%
-
Tax Rate 88.61% 75.74% 93.11% 65.73% - 87.29% 93.99% -
Total Cost 156,386 154,658 158,710 143,812 133,774 134,398 136,512 9.45%
-
Net Worth 172,425 166,167 150,575 182,783 181,118 186,315 184,075 -4.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 172,425 166,167 150,575 182,783 181,118 186,315 184,075 -4.25%
NOSH 113,437 108,606 99,062 93,734 93,360 93,157 92,500 14.52%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.46% 1.52% 0.40% 2.12% 0.00% 0.52% 0.22% -
ROE 0.42% 1.44% 0.42% 1.70% -3.19% 0.38% 0.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 138.50 144.60 160.85 156.74 143.29 145.03 147.90 -4.27%
EPS 0.64 2.20 0.64 3.32 -6.19 0.76 0.32 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.52 1.95 1.94 2.00 1.99 -16.39%
Adjusted Per Share Value based on latest NOSH - 93,734
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 81.50 81.47 82.66 76.21 69.39 70.08 70.97 9.63%
EPS 0.38 1.24 0.33 1.61 -3.00 0.37 0.15 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8944 0.862 0.7811 0.9482 0.9395 0.9665 0.9549 -4.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.56 0.64 1.21 0.82 0.88 0.80 -
P/RPS 0.37 0.39 0.40 0.77 0.57 0.61 0.54 -22.22%
P/EPS 79.69 25.45 100.00 36.45 -13.25 115.79 250.00 -53.23%
EY 1.25 3.93 1.00 2.74 -7.55 0.86 0.40 113.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.42 0.62 0.42 0.44 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 28/08/01 -
Price 0.48 0.55 0.60 0.78 1.09 0.87 1.00 -
P/RPS 0.35 0.38 0.37 0.50 0.76 0.60 0.68 -35.69%
P/EPS 75.00 25.00 93.75 23.49 -17.61 114.47 312.50 -61.27%
EY 1.33 4.00 1.07 4.26 -5.68 0.87 0.32 157.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.39 0.40 0.56 0.44 0.50 -25.67%

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