[CNH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.79%
YoY- -149.88%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 88,848 88,908 97,144 111,899 106,370 105,258 101,320 -8.37%
PBT -6,994 -7,116 -1,724 -204 -581 -848 108 -
Tax -354 174 -396 -585 -416 -920 -1,052 -51.58%
NP -7,349 -6,942 -2,120 -789 -997 -1,768 -944 292.30%
-
NP to SH -6,488 -6,396 -1,404 -649 -770 -1,444 -488 460.32%
-
Tax Rate - - - - - - 974.07% -
Total Cost 96,197 95,850 99,264 112,688 107,367 107,026 102,264 -3.99%
-
Net Worth 93,026 95,940 98,279 100,955 101,149 101,079 91,500 1.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,163 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 93,026 95,940 98,279 100,955 101,149 101,079 91,500 1.10%
NOSH 715,588 710,666 701,999 721,111 722,499 721,999 610,000 11.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.27% -7.81% -2.18% -0.71% -0.94% -1.68% -0.93% -
ROE -6.97% -6.67% -1.43% -0.64% -0.76% -1.43% -0.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.42 12.51 13.84 15.52 14.72 14.58 16.61 -17.60%
EPS -0.91 -0.90 -0.20 -0.09 -0.11 -0.20 -0.08 405.03%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.13 0.135 0.14 0.14 0.14 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 340,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.33 12.33 13.48 15.52 14.76 14.60 14.06 -8.37%
EPS -0.90 -0.89 -0.19 -0.09 -0.11 -0.20 -0.07 447.96%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.129 0.1331 0.1363 0.14 0.1403 0.1402 0.1269 1.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.115 0.11 0.10 0.105 0.105 0.105 -
P/RPS 0.93 0.92 0.79 0.64 0.71 0.72 0.63 29.61%
P/EPS -12.68 -12.78 -55.00 -111.11 -98.44 -52.50 -131.25 -78.91%
EY -7.88 -7.83 -1.82 -0.90 -1.02 -1.90 -0.76 374.81%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.79 0.71 0.75 0.75 0.70 16.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 29/05/14 03/03/14 25/11/13 30/08/13 28/05/13 -
Price 0.10 0.115 0.105 0.11 0.10 0.10 0.115 -
P/RPS 0.81 0.92 0.76 0.71 0.68 0.69 0.69 11.27%
P/EPS -11.03 -12.78 -52.50 -122.22 -93.75 -50.00 -143.75 -81.91%
EY -9.07 -7.83 -1.90 -0.82 -1.07 -2.00 -0.70 450.80%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.75 0.79 0.71 0.71 0.77 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