[CNH] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -67.03%
YoY- 115.54%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 87,016 74,045 72,826 72,530 72,224 67,418 66,930 19.13%
PBT 4,316 1,297 866 664 616 787 261 550.18%
Tax -1,128 -1,125 -781 -642 -600 -331 -497 72.79%
NP 3,188 172 85 22 16 456 -236 -
-
NP to SH 3,560 393 378 244 740 614 173 652.32%
-
Tax Rate 26.14% 86.74% 90.18% 96.69% 97.40% 42.06% 190.42% -
Total Cost 83,828 73,873 72,741 72,508 72,208 66,962 67,166 15.93%
-
Net Worth 72,000 72,000 72,000 72,000 71,290 71,290 71,290 0.66%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 72,000 72,000 72,000 72,000 71,290 71,290 71,290 0.66%
NOSH 720,000 720,000 720,000 720,000 720,000 720,000 720,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.66% 0.23% 0.12% 0.03% 0.02% 0.68% -0.35% -
ROE 4.94% 0.55% 0.53% 0.34% 1.04% 0.86% 0.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.09 10.28 10.11 10.07 10.13 9.46 9.39 18.36%
EPS 0.48 0.05 0.05 0.04 0.12 0.09 0.03 536.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 720,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.07 10.27 10.10 10.06 10.02 9.35 9.28 19.17%
EPS 0.49 0.05 0.05 0.03 0.10 0.09 0.02 745.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0999 0.0999 0.0999 0.0989 0.0989 0.0989 0.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.07 0.075 0.09 0.12 0.135 0.09 0.06 -
P/RPS 0.58 0.73 0.89 1.19 1.33 0.95 0.64 -6.35%
P/EPS 14.16 137.40 171.13 354.10 130.06 104.50 246.78 -85.14%
EY 7.06 0.73 0.58 0.28 0.77 0.96 0.41 567.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.90 1.20 1.35 0.90 0.60 10.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 25/11/21 26/08/21 28/05/21 19/03/21 27/11/20 -
Price 0.075 0.075 0.085 0.12 0.16 0.215 0.085 -
P/RPS 0.62 0.73 0.84 1.19 1.58 2.27 0.91 -22.58%
P/EPS 15.17 137.40 161.62 354.10 154.14 249.63 349.60 -87.67%
EY 6.59 0.73 0.62 0.28 0.65 0.40 0.29 703.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.85 1.20 1.60 2.15 0.85 -8.01%

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