[CNH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 123.75%
YoY- -61.41%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,168 24,286 32,121 27,149 27,299 25,330 27,969 -19.63%
PBT -3,127 -431 233 -13 -448 27 318 -
Tax 186 -99 -273 149 -199 -263 409 -40.94%
NP -2,941 -530 -40 136 -647 -236 727 -
-
NP to SH -2,847 -351 -34 142 -598 -122 623 -
-
Tax Rate - - 117.17% - - 974.07% -128.62% -
Total Cost 23,109 24,816 32,161 27,013 27,946 25,566 27,242 -10.41%
-
Net Worth 96,086 98,279 47,600 99,400 104,650 91,500 105,900 -6.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,020 - - - 2,823 -
Div Payout % - - 0.00% - - - 453.29% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,086 98,279 47,600 99,400 104,650 91,500 105,900 -6.29%
NOSH 711,749 701,999 340,000 710,000 747,500 610,000 705,999 0.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -14.58% -2.18% -0.12% 0.50% -2.37% -0.93% 2.60% -
ROE -2.96% -0.36% -0.07% 0.14% -0.57% -0.13% 0.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.83 3.46 9.45 3.82 3.65 4.15 3.96 -20.11%
EPS -0.40 -0.05 -0.01 0.02 -0.08 -0.02 0.09 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.40 -
NAPS 0.135 0.14 0.14 0.14 0.14 0.15 0.15 -6.80%
Adjusted Per Share Value based on latest NOSH - 710,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.80 3.37 4.46 3.77 3.79 3.52 3.88 -19.59%
EPS -0.40 -0.05 0.00 0.02 -0.08 -0.02 0.09 -
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.39 -
NAPS 0.1335 0.1365 0.0661 0.1381 0.1453 0.1271 0.1471 -6.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.115 0.11 0.10 0.105 0.105 0.105 0.10 -
P/RPS 4.06 3.18 1.06 2.75 2.88 2.53 2.52 37.55%
P/EPS -28.75 -220.00 -1,000.00 525.00 -131.25 -525.00 113.32 -
EY -3.48 -0.45 -0.10 0.19 -0.76 -0.19 0.88 -
DY 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.85 0.79 0.71 0.75 0.75 0.70 0.67 17.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 -
Price 0.115 0.105 0.11 0.10 0.10 0.115 0.10 -
P/RPS 4.06 3.04 1.16 2.62 2.74 2.77 2.52 37.55%
P/EPS -28.75 -210.00 -1,100.00 500.00 -125.00 -575.00 113.32 -
EY -3.48 -0.48 -0.09 0.20 -0.80 -0.17 0.88 -
DY 0.00 0.00 2.73 0.00 0.00 0.00 4.00 -
P/NAPS 0.85 0.75 0.79 0.71 0.71 0.77 0.67 17.24%

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