[NHB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 38.51%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 101,721 48,171 190,814 142,122 93,285 45,370 197,787 -35.83%
PBT 12,712 5,617 14,865 13,413 9,472 3,669 31,654 -45.59%
Tax -1,815 -622 -1,750 -1,926 -1,279 -396 -200 335.66%
NP 10,897 4,995 13,115 11,487 8,193 3,273 31,454 -50.70%
-
NP to SH 8,279 3,818 8,218 8,258 5,962 2,393 24,477 -51.48%
-
Tax Rate 14.28% 11.07% 11.77% 14.36% 13.50% 10.79% 0.63% -
Total Cost 90,824 43,176 177,699 130,635 85,092 42,097 166,333 -33.21%
-
Net Worth 341,015 343,620 306,696 309,235 306,867 295,706 292,712 10.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,444 - - - 9,866 -
Div Payout % - - 66.25% - - - 40.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 341,015 343,620 306,696 309,235 306,867 295,706 292,712 10.72%
NOSH 197,119 200,947 181,477 175,702 175,352 170,928 164,445 12.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.71% 10.37% 6.87% 8.08% 8.78% 7.21% 15.90% -
ROE 2.43% 1.11% 2.68% 2.67% 1.94% 0.81% 8.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.60 23.97 105.14 80.89 53.20 26.54 120.28 -43.14%
EPS 4.20 1.90 4.50 4.70 3.40 1.40 14.80 -56.84%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 1.73 1.71 1.69 1.76 1.75 1.73 1.78 -1.88%
Adjusted Per Share Value based on latest NOSH - 176,615
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.77 24.99 98.98 73.72 48.39 23.53 102.60 -35.83%
EPS 4.29 1.98 4.26 4.28 3.09 1.24 12.70 -51.52%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 5.12 -
NAPS 1.769 1.7825 1.5909 1.6041 1.5918 1.5339 1.5184 10.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.73 1.15 1.33 1.66 2.00 2.00 -
P/RPS 1.59 3.05 1.09 1.64 3.12 7.53 1.66 -2.83%
P/EPS 19.52 38.42 25.40 28.30 48.82 142.86 13.44 28.27%
EY 5.12 2.60 3.94 3.53 2.05 0.70 7.44 -22.07%
DY 0.00 0.00 2.61 0.00 0.00 0.00 3.00 -
P/NAPS 0.47 0.43 0.68 0.76 0.95 1.16 1.12 -43.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 -
Price 0.81 0.83 0.89 1.21 1.62 1.95 2.01 -
P/RPS 1.57 3.46 0.85 1.50 3.05 7.35 1.67 -4.03%
P/EPS 19.29 43.68 19.65 25.74 47.65 139.29 13.50 26.88%
EY 5.19 2.29 5.09 3.88 2.10 0.72 7.41 -21.14%
DY 0.00 0.00 3.37 0.00 0.00 0.00 2.99 -
P/NAPS 0.47 0.49 0.53 0.69 0.93 1.13 1.13 -44.30%

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