[NHB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -159.4%
YoY- -346.73%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 114,107 137,489 90,582 43,941 214,240 161,373 101,721 7.93%
PBT 10,417 -382 -5,638 -10,226 31,934 18,901 12,712 -12.39%
Tax -7,957 -2,495 -629 936 -7,119 -5,054 -1,815 167.14%
NP 2,460 -2,877 -6,267 -9,290 24,815 13,847 10,897 -62.82%
-
NP to SH -4,121 -4,638 -7,094 -9,420 15,859 9,757 8,279 -
-
Tax Rate 76.38% - - - 22.29% 26.74% 14.28% -
Total Cost 111,647 140,366 96,849 53,231 189,425 147,526 90,824 14.70%
-
Net Worth 379,025 386,499 394,111 396,424 397,453 357,106 341,015 7.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,629 - - - 3,915 - - -
Div Payout % 0.00% - - - 24.69% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 379,025 386,499 394,111 396,424 397,453 357,106 341,015 7.27%
NOSH 187,636 193,249 197,055 196,249 195,790 195,140 197,119 -3.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.16% -2.09% -6.92% -21.14% 11.58% 8.58% 10.71% -
ROE -1.09% -1.20% -1.80% -2.38% 3.99% 2.73% 2.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.81 71.15 45.97 22.39 109.42 82.70 51.60 11.53%
EPS -2.20 -2.40 -3.60 -4.80 8.10 5.00 4.20 -
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.02 2.00 2.00 2.02 2.03 1.83 1.73 10.85%
Adjusted Per Share Value based on latest NOSH - 196,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.51 70.50 46.45 22.53 109.85 82.74 52.16 7.93%
EPS -2.11 -2.38 -3.64 -4.83 8.13 5.00 4.25 -
DPS 2.89 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 1.9435 1.9818 2.0208 2.0327 2.038 1.8311 1.7486 7.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.95 0.95 0.64 0.54 0.68 0.82 -
P/RPS 1.45 1.34 2.07 2.86 0.49 0.82 1.59 -5.94%
P/EPS -40.07 -39.58 -26.39 -13.33 6.67 13.60 19.52 -
EY -2.50 -2.53 -3.79 -7.50 15.00 7.35 5.12 -
DY 3.41 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.32 0.27 0.37 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 -
Price 0.94 0.94 1.00 0.79 0.55 0.58 0.81 -
P/RPS 1.55 1.32 2.18 3.53 0.50 0.70 1.57 -0.84%
P/EPS -42.80 -39.17 -27.78 -16.46 6.79 11.60 19.29 -
EY -2.34 -2.55 -3.60 -6.08 14.73 8.62 5.19 -
DY 3.19 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.47 0.47 0.50 0.39 0.27 0.32 0.47 0.00%

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