[NHB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1214.47%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 34,290 32,852 33,531 33,983 36,232 34,177 35,477 -2.24%
PBT -372 -1,380 -3,074 7,690 541 1,851 7,633 -
Tax -873 -708 -1,509 -1,955 -897 -1,210 -1,869 -39.82%
NP -1,245 -2,088 -4,583 5,735 -356 641 5,764 -
-
NP to SH -1,688 -2,326 -4,397 4,313 -387 369 6,578 -
-
Tax Rate - - - 25.42% 165.80% 65.37% 24.49% -
Total Cost 35,535 34,940 38,114 28,248 36,588 33,536 29,713 12.68%
-
Net Worth 371,360 357,207 364,841 357,116 404,414 380,069 375,123 -0.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 8,564 - - - 8,889 -
Div Payout % - - 0.00% - - - 135.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 371,360 357,207 364,841 357,116 404,414 380,069 375,123 -0.67%
NOSH 168,800 166,142 195,025 172,520 193,499 184,499 177,783 -3.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.63% -6.36% -13.67% 16.88% -0.98% 1.88% 16.25% -
ROE -0.45% -0.65% -1.21% 1.21% -0.10% 0.10% 1.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.31 19.77 19.58 19.70 18.72 18.52 19.96 1.16%
EPS -1.00 -1.40 -2.60 2.50 -0.20 0.20 3.70 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.20 2.15 2.13 2.07 2.09 2.06 2.11 2.82%
Adjusted Per Share Value based on latest NOSH - 172,520
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.58 16.84 17.19 17.42 18.58 17.52 18.19 -2.25%
EPS -0.87 -1.19 -2.25 2.21 -0.20 0.19 3.37 -
DPS 0.00 0.00 4.39 0.00 0.00 0.00 4.56 -
NAPS 1.9042 1.8316 1.8707 1.8311 2.0737 1.9488 1.9235 -0.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.49 0.98 0.90 0.92 0.87 0.81 0.68 -
P/RPS 7.33 4.96 4.60 4.67 4.65 4.37 3.41 66.63%
P/EPS -149.00 -70.00 -35.06 36.80 -435.00 405.00 16.69 -
EY -0.67 -1.43 -2.85 2.72 -0.23 0.25 5.99 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 12.50 -
P/NAPS 0.68 0.46 0.42 0.44 0.42 0.39 0.34 58.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 -
Price 1.79 0.99 0.90 0.95 0.96 0.90 0.80 -
P/RPS 8.81 5.01 4.60 4.82 5.13 4.86 4.01 69.08%
P/EPS -179.00 -70.71 -35.06 38.00 -480.00 450.00 19.64 -
EY -0.56 -1.41 -2.85 2.63 -0.21 0.22 5.09 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 10.63 -
P/NAPS 0.81 0.46 0.42 0.46 0.46 0.44 0.40 60.12%

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