[CNH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 493.55%
YoY- 181.78%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,299 25,330 27,969 29,046 29,542 29,262 30,971 -8.07%
PBT -448 27 318 821 244 377 433 -
Tax -199 -263 409 -503 -227 -113 -23 322.00%
NP -647 -236 727 318 17 264 410 -
-
NP to SH -598 -122 623 368 62 248 479 -
-
Tax Rate - 974.07% -128.62% 61.27% 93.03% 29.97% 5.31% -
Total Cost 27,946 25,566 27,242 28,728 29,525 28,998 30,561 -5.79%
-
Net Worth 104,650 91,500 105,900 103,039 86,800 115,733 106,875 -1.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,823 - - - 2,850 -
Div Payout % - - 453.29% - - - 594.99% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,650 91,500 105,900 103,039 86,800 115,733 106,875 -1.39%
NOSH 747,500 610,000 705,999 735,999 620,000 826,666 712,500 3.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.37% -0.93% 2.60% 1.09% 0.06% 0.90% 1.32% -
ROE -0.57% -0.13% 0.59% 0.36% 0.07% 0.21% 0.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.65 4.15 3.96 3.95 4.76 3.54 4.35 -11.04%
EPS -0.08 -0.02 0.09 0.05 0.01 0.03 0.07 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.40 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 735,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.79 3.52 3.88 4.03 4.10 4.06 4.30 -8.07%
EPS -0.08 -0.02 0.09 0.05 0.01 0.03 0.07 -
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.40 -
NAPS 0.1453 0.1271 0.1471 0.1431 0.1206 0.1607 0.1484 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.105 0.10 0.11 0.13 0.14 0.15 -
P/RPS 2.88 2.53 2.52 2.79 2.73 3.96 3.45 -11.35%
P/EPS -131.25 -525.00 113.32 220.00 1,300.00 466.67 223.12 -
EY -0.76 -0.19 0.88 0.45 0.08 0.21 0.45 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.75 0.70 0.67 0.79 0.93 1.00 1.00 -17.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.10 0.115 0.10 0.10 0.13 0.12 0.16 -
P/RPS 2.74 2.77 2.52 2.53 2.73 3.39 3.68 -17.86%
P/EPS -125.00 -575.00 113.32 200.00 1,300.00 400.00 238.00 -
EY -0.80 -0.17 0.88 0.50 0.08 0.25 0.42 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.71 0.77 0.67 0.71 0.93 0.86 1.07 -23.94%

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