Highlights

[CNI] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CNI]: CNI HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -85.12%    YoY -     -87.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 15,610 18,146 24,522 22,779 20,662 18,285 21,740 -19.86%
  QoQ % -13.98% -26.00% 7.65% 10.25% 13.00% -15.89% -
  Horiz. % 71.80% 83.47% 112.80% 104.78% 95.04% 84.11% 100.00%
PBT -2,225 -615 928 874 1,656 74 27 -
  QoQ % -261.79% -166.27% 6.18% -47.22% 2,137.84% 174.07% -
  Horiz. % -8,240.74% -2,277.78% 3,437.04% 3,237.04% 6,133.33% 274.07% 100.00%
Tax -21 -32 -1,602 -581 -280 -69 -1,178 -93.23%
  QoQ % 34.38% 98.00% -175.73% -107.50% -305.80% 94.14% -
  Horiz. % 1.78% 2.72% 135.99% 49.32% 23.77% 5.86% 100.00%
NP -2,246 -647 -674 293 1,376 5 -1,151 56.35%
  QoQ % -247.14% 4.01% -330.03% -78.71% 27,420.00% 100.43% -
  Horiz. % 195.13% 56.21% 58.56% -25.46% -119.55% -0.43% 100.00%
NP to SH -2,381 -782 -705 191 1,284 -12 -1,144 63.23%
  QoQ % -204.48% -10.92% -469.11% -85.12% 10,800.00% 98.95% -
  Horiz. % 208.13% 68.36% 61.63% -16.70% -112.24% 1.05% 100.00%
Tax Rate - % - % 172.63 % 66.48 % 16.91 % 93.24 % 4,362.96 % -
  QoQ % 0.00% 0.00% 159.67% 293.14% -81.86% -97.86% -
  Horiz. % 0.00% 0.00% 3.96% 1.52% 0.39% 2.14% 100.00%
Total Cost 17,856 18,793 25,196 22,486 19,286 18,280 22,891 -15.30%
  QoQ % -4.99% -25.41% 12.05% 16.59% 5.50% -20.14% -
  Horiz. % 78.00% 82.10% 110.07% 98.23% 84.25% 79.86% 100.00%
Net Worth 71,290 71,290 78,419 78,419 78,419 78,419 78,423 -6.18%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 90.90% 90.90% 99.99% 99.99% 99.99% 99.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,138 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 71,290 71,290 78,419 78,419 78,419 78,419 78,423 -6.18%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 90.90% 90.90% 99.99% 99.99% 99.99% 99.99% 100.00%
NOSH 712,905 712,905 712,905 712,905 712,905 712,905 712,943 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -14.39 % -3.57 % -2.75 % 1.29 % 6.66 % 0.03 % -5.29 % 95.22%
  QoQ % -303.08% -29.82% -313.18% -80.63% 22,100.00% 100.57% -
  Horiz. % 272.02% 67.49% 51.98% -24.39% -125.90% -0.57% 100.00%
ROE -3.34 % -1.10 % -0.90 % 0.24 % 1.64 % -0.02 % -1.46 % 73.88%
  QoQ % -203.64% -22.22% -475.00% -85.37% 8,300.00% 98.63% -
  Horiz. % 228.77% 75.34% 61.64% -16.44% -112.33% 1.37% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.19 2.55 3.44 3.20 2.90 2.56 3.05 -19.86%
  QoQ % -14.12% -25.87% 7.50% 10.34% 13.28% -16.07% -
  Horiz. % 71.80% 83.61% 112.79% 104.92% 95.08% 83.93% 100.00%
EPS -0.33 -0.11 -0.10 0.03 0.16 0.00 -0.16 62.25%
  QoQ % -200.00% -10.00% -433.33% -81.25% 0.00% 0.00% -
  Horiz. % 206.25% 68.75% 62.50% -18.75% -100.00% -0.00% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1000 0.1000 0.1100 0.1100 0.1100 0.1100 0.1100 -6.17%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 90.91% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 720,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.17 2.52 3.41 3.16 2.87 2.54 3.02 -19.83%
  QoQ % -13.89% -26.10% 7.91% 10.10% 12.99% -15.89% -
  Horiz. % 71.85% 83.44% 112.91% 104.64% 95.03% 84.11% 100.00%
EPS -0.33 -0.11 -0.10 0.03 0.18 0.00 -0.16 62.25%
  QoQ % -200.00% -10.00% -433.33% -83.33% 0.00% 0.00% -
  Horiz. % 206.25% 68.75% 62.50% -18.75% -112.50% -0.00% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0990 0.0990 0.1089 0.1089 0.1089 0.1089 0.1089 -6.17%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 90.91% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0650 0.0700 0.0600 0.0800 0.0750 0.0800 0.1300 -
P/RPS 2.97 2.75 1.74 2.50 2.59 3.12 4.26 -21.43%
  QoQ % 8.00% 58.05% -30.40% -3.47% -16.99% -26.76% -
  Horiz. % 69.72% 64.55% 40.85% 58.69% 60.80% 73.24% 100.00%
P/EPS -19.46 -63.82 -60.67 298.60 41.64 -4,752.70 -81.02 -61.46%
  QoQ % 69.51% -5.19% -120.32% 617.10% 100.88% -5,766.08% -
  Horiz. % 24.02% 78.77% 74.88% -368.55% -51.39% 5,866.08% 100.00%
EY -5.14 -1.57 -1.65 0.33 2.40 -0.02 -1.23 160.12%
  QoQ % -227.39% 4.85% -600.00% -86.25% 12,100.00% 98.37% -
  Horiz. % 417.89% 127.64% 134.15% -26.83% -195.12% 1.63% 100.00%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.65 0.70 0.55 0.73 0.68 0.73 1.18 -32.88%
  QoQ % -7.14% 27.27% -24.66% 7.35% -6.85% -38.14% -
  Horiz. % 55.08% 59.32% 46.61% 61.86% 57.63% 61.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 26/02/19 28/11/18 29/08/18 25/05/18 28/02/18 -
Price 0.0700 0.0650 0.0700 0.0700 0.0700 0.0750 0.1100 -
P/RPS 3.20 2.55 2.04 2.19 2.42 2.92 3.61 -7.74%
  QoQ % 25.49% 25.00% -6.85% -9.50% -17.12% -19.11% -
  Horiz. % 88.64% 70.64% 56.51% 60.66% 67.04% 80.89% 100.00%
P/EPS -20.96 -59.26 -70.78 261.27 38.87 -4,455.66 -68.55 -54.71%
  QoQ % 64.63% 16.28% -127.09% 572.16% 100.87% -6,399.87% -
  Horiz. % 30.58% 86.45% 103.25% -381.14% -56.70% 6,499.87% 100.00%
EY -4.77 -1.69 -1.41 0.38 2.57 -0.02 -1.46 120.66%
  QoQ % -182.25% -19.86% -471.05% -85.21% 12,950.00% 98.63% -
  Horiz. % 326.71% 115.75% 96.58% -26.03% -176.03% 1.37% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.70 0.65 0.64 0.64 0.64 0.68 1.00 -21.21%
  QoQ % 7.69% 1.56% 0.00% 0.00% -5.88% -32.00% -
  Horiz. % 70.00% 65.00% 64.00% 64.00% 64.00% 68.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers