[CNOUHUA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.85%
YoY- -368.52%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,721 6,332 6,565 7,315 8,674 11,181 18,302 -54.03%
PBT -117,877 -119,364 -123,547 -57,911 -54,921 -54,000 -49,287 79.12%
Tax 0 0 0 -6,662 -6,662 -6,662 -6,662 -
NP -117,877 -119,364 -123,547 -64,573 -61,583 -60,662 -55,949 64.56%
-
NP to SH -112,010 -113,423 -117,400 -61,367 -58,529 -57,655 -53,175 64.54%
-
Tax Rate - - - - - - - -
Total Cost 123,598 125,696 130,112 71,888 70,257 71,843 74,251 40.58%
-
Net Worth 167,000 173,679 200,400 233,799 233,799 233,799 280,559 -29.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,000 173,679 200,400 233,799 233,799 233,799 280,559 -29.30%
NOSH 668,000 668,000 668,000 668,000 668,000 668,000 668,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2,060.43% -1,885.09% -1,881.90% -882.75% -709.97% -542.55% -305.70% -
ROE -67.07% -65.31% -58.58% -26.25% -25.03% -24.66% -18.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.86 0.95 0.98 1.10 1.30 1.67 2.74 -53.91%
EPS -16.77 -16.98 -17.57 -9.19 -8.76 -8.63 -7.96 64.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.30 0.35 0.35 0.35 0.42 -29.30%
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.89 0.98 1.02 1.14 1.35 1.74 2.84 -53.96%
EPS -17.40 -17.62 -18.23 -9.53 -9.09 -8.95 -8.26 64.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2698 0.3113 0.3631 0.3631 0.3631 0.4358 -29.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.065 0.09 0.08 0.115 0.085 0.115 0.08 -
P/RPS 7.59 9.49 8.14 10.50 6.55 6.87 2.92 89.37%
P/EPS -0.39 -0.53 -0.46 -1.25 -0.97 -1.33 -1.00 -46.71%
EY -257.97 -188.66 -219.69 -79.88 -103.08 -75.05 -99.50 89.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.27 0.33 0.24 0.33 0.19 23.32%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 28/11/14 28/08/14 28/05/14 28/02/14 -
Price 0.06 0.07 0.07 0.08 0.09 0.12 0.08 -
P/RPS 7.01 7.38 7.12 7.31 6.93 7.17 2.92 79.57%
P/EPS -0.36 -0.41 -0.40 -0.87 -1.03 -1.39 -1.00 -49.48%
EY -279.47 -242.56 -251.07 -114.83 -97.35 -71.92 -99.50 99.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.23 0.23 0.26 0.34 0.19 16.90%

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