[CNH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -96.12%
YoY- -82.56%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 38,529 18,793 88,121 67,134 48,842 23,108 93,499 -44.65%
PBT -2,510 -1,301 -5,386 -4,431 -2,540 -2,459 -2,917 -9.54%
Tax 271 117 849 763 740 795 -2,887 -
NP -2,239 -1,184 -4,537 -3,668 -1,800 -1,664 -5,804 -47.03%
-
NP to SH -2,391 -959 -4,519 -3,538 -1,804 -1,533 -5,882 -45.15%
-
Tax Rate - - - - - - - -
Total Cost 40,768 19,977 92,658 70,802 50,642 24,772 99,303 -44.79%
-
Net Worth 78,434 78,443 78,447 77,835 79,375 87,600 86,078 -6.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 2,151 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 78,434 78,443 78,447 77,835 79,375 87,600 86,078 -6.01%
NOSH 720,000 720,000 720,000 707,600 721,600 730,000 717,317 0.24%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.81% -6.30% -5.15% -5.46% -3.69% -7.20% -6.21% -
ROE -3.05% -1.22% -5.76% -4.55% -2.27% -1.75% -6.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.40 2.64 12.36 9.49 6.77 3.17 13.03 -44.44%
EPS -0.34 -0.13 -0.63 -0.50 -0.25 -0.21 -0.82 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.12 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 722,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.35 2.61 12.24 9.32 6.78 3.21 12.99 -44.67%
EPS -0.33 -0.13 -0.63 -0.49 -0.25 -0.21 -0.82 -45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1089 0.1089 0.109 0.1081 0.1102 0.1217 0.1196 -6.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.075 0.085 0.07 0.08 0.075 0.08 0.085 -
P/RPS 1.39 3.23 0.57 0.84 1.11 2.53 0.65 66.06%
P/EPS -22.37 -63.21 -11.05 -16.00 -30.00 -38.10 -10.37 67.03%
EY -4.47 -1.58 -9.05 -6.25 -3.33 -2.63 -9.65 -40.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.68 0.77 0.64 0.73 0.68 0.67 0.71 -2.83%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 27/02/17 23/11/16 25/08/16 26/05/16 24/02/16 -
Price 0.07 0.08 0.075 0.075 0.08 0.075 0.095 -
P/RPS 1.30 3.04 0.61 0.79 1.18 2.37 0.73 46.97%
P/EPS -20.88 -59.49 -11.84 -15.00 -32.00 -35.71 -11.59 48.11%
EY -4.79 -1.68 -8.45 -6.67 -3.13 -2.80 -8.63 -32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.64 0.73 0.68 0.68 0.73 0.63 0.79 -13.10%

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