[CNH] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -127.63%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,512 97,684 92,432 93,499 91,024 91,968 101,016 -7.72%
PBT -5,908 -5,080 -9,836 -2,917 -3,438 -2,776 1,952 -
Tax 1,017 1,480 3,180 -2,887 106 202 -1,256 -
NP -4,890 -3,600 -6,656 -5,804 -3,332 -2,574 696 -
-
NP to SH -4,717 -3,608 -6,132 -5,882 -2,584 -2,054 504 -
-
Tax Rate - - - - - - 64.34% -
Total Cost 94,402 101,284 99,088 99,303 94,356 94,542 100,320 -3.96%
-
Net Worth 77,835 79,375 87,600 86,078 86,133 95,364 81,899 -3.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,151 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,835 79,375 87,600 86,078 86,133 95,364 81,899 -3.32%
NOSH 707,599 721,600 730,000 717,317 717,777 733,571 630,000 8.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.46% -3.69% -7.20% -6.21% -3.66% -2.80% 0.69% -
ROE -6.06% -4.55% -7.00% -6.83% -3.00% -2.15% 0.62% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.65 13.54 12.66 13.03 12.68 12.54 16.03 -14.56%
EPS -0.67 -0.50 -0.84 -0.82 -0.36 -0.28 0.08 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.12 0.13 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 716,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.43 13.57 12.84 12.99 12.64 12.77 14.03 -7.73%
EPS -0.66 -0.50 -0.85 -0.82 -0.36 -0.29 0.07 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1081 0.1102 0.1217 0.1196 0.1196 0.1325 0.1138 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.075 0.08 0.085 0.07 0.085 0.085 -
P/RPS 0.63 0.55 0.63 0.65 0.55 0.68 0.53 12.17%
P/EPS -12.00 -15.00 -9.52 -10.37 -19.44 -30.36 106.25 -
EY -8.33 -6.67 -10.50 -9.65 -5.14 -3.29 0.94 -
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.67 0.71 0.58 0.65 0.65 8.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.075 0.08 0.075 0.095 0.085 0.07 0.08 -
P/RPS 0.59 0.59 0.59 0.73 0.67 0.56 0.50 11.63%
P/EPS -11.25 -16.00 -8.93 -11.59 -23.61 -25.00 100.00 -
EY -8.89 -6.25 -11.20 -8.63 -4.24 -4.00 1.00 -
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.63 0.79 0.71 0.54 0.62 6.33%

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