[CNH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -109.38%
YoY- -149.19%
Quarter Report
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 111,899 79,778 52,629 25,330 115,819 87,850 58,804 53.38%
PBT -204 -436 -424 27 1,760 1,442 621 -
Tax -585 -312 -460 -263 -434 -843 -340 43.44%
NP -789 -748 -884 -236 1,326 599 281 -
-
NP to SH -649 -578 -722 -122 1,301 678 310 -
-
Tax Rate - - - 974.07% 24.66% 58.46% 54.75% -
Total Cost 112,688 80,526 53,513 25,566 114,493 87,251 58,523 54.59%
-
Net Worth 100,955 101,150 101,079 91,500 105,352 105,466 108,500 -4.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,163 - - - 2,809 - - -
Div Payout % 0.00% - - - 215.94% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,955 101,150 101,079 91,500 105,352 105,466 108,500 -4.67%
NOSH 721,111 722,500 721,999 610,000 702,352 753,333 775,000 -4.67%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.71% -0.94% -1.68% -0.93% 1.14% 0.68% 0.48% -
ROE -0.64% -0.57% -0.71% -0.13% 1.23% 0.64% 0.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.52 11.04 7.29 4.15 16.49 11.66 7.59 60.89%
EPS -0.09 -0.08 -0.10 -0.02 0.18 0.09 0.04 -
DPS 0.30 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.54 11.08 7.31 3.52 16.09 12.20 8.17 53.33%
EPS -0.09 -0.08 -0.10 -0.02 0.18 0.09 0.04 -
DPS 0.30 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1402 0.1405 0.1404 0.1271 0.1463 0.1465 0.1507 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.105 0.105 0.105 0.10 0.11 0.13 -
P/RPS 0.64 0.95 1.44 2.53 0.61 0.94 1.71 -47.97%
P/EPS -111.11 -131.25 -105.00 -525.00 53.99 122.22 325.00 -
EY -0.90 -0.76 -0.95 -0.19 1.85 0.82 0.31 -
DY 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.70 0.67 0.79 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.11 0.10 0.10 0.115 0.10 0.10 0.13 -
P/RPS 0.71 0.91 1.37 2.77 0.61 0.86 1.71 -44.25%
P/EPS -122.22 -125.00 -100.00 -575.00 53.99 111.11 325.00 -
EY -0.82 -0.80 -1.00 -0.17 1.85 0.90 0.31 -
DY 2.73 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.71 0.77 0.67 0.71 0.93 -10.27%

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