[CNH] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 421.73%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 46,868 50,534 53,749 52,855 48,432 59,257 56,943 -12.14%
PBT 4,282 9,524 11,343 11,156 4,238 10,488 10,374 -44.47%
Tax -1,100 -2,296 -3,157 -2,730 -2,623 -2,927 -1,955 -31.77%
NP 3,182 7,228 8,186 8,426 1,615 7,561 8,419 -47.63%
-
NP to SH 3,182 7,228 8,186 8,426 1,615 7,561 8,419 -47.63%
-
Tax Rate 25.69% 24.11% 27.83% 24.47% 61.89% 27.91% 18.85% -
Total Cost 43,686 43,306 45,563 44,429 46,817 51,696 48,524 -6.74%
-
Net Worth 94,013 101,192 90,286 84,260 83,740 0 84,190 7.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,847 10,842 - - 8,972 - 15,033 -19.50%
Div Payout % 340.91% 150.00% - - 555.56% - 178.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 94,013 101,192 90,286 84,260 83,740 0 84,190 7.61%
NOSH 723,181 722,800 601,911 601,857 598,148 600,079 601,357 13.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.79% 14.30% 15.23% 15.94% 3.33% 12.76% 14.78% -
ROE 3.38% 7.14% 9.07% 10.00% 1.93% 0.00% 10.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.48 6.99 8.93 8.78 8.10 9.87 9.47 -22.29%
EPS 0.44 1.00 1.36 1.40 0.27 1.05 1.40 -53.67%
DPS 1.50 1.50 0.00 0.00 1.50 0.00 2.50 -28.79%
NAPS 0.13 0.14 0.15 0.14 0.14 0.00 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 601,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.50 7.01 7.46 7.33 6.72 8.22 7.90 -12.16%
EPS 0.44 1.00 1.14 1.17 0.22 1.05 1.17 -47.80%
DPS 1.50 1.50 0.00 0.00 1.24 0.00 2.09 -19.79%
NAPS 0.1304 0.1404 0.1252 0.1169 0.1162 0.00 0.1168 7.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.47 0.47 0.62 0.62 0.60 0.83 0.00 -
P/RPS 7.25 6.72 6.94 7.06 7.41 8.41 0.00 -
P/EPS 106.82 47.00 45.59 44.29 222.22 65.87 0.00 -
EY 0.94 2.13 2.19 2.26 0.45 1.52 0.00 -
DY 3.19 3.19 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 3.62 3.36 4.13 4.43 4.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 21/11/05 20/09/05 -
Price 0.57 0.46 0.50 0.63 0.64 0.71 0.83 -
P/RPS 8.80 6.58 5.60 7.17 7.90 7.19 8.77 0.22%
P/EPS 129.55 46.00 36.76 45.00 237.04 56.35 59.29 68.14%
EY 0.77 2.17 2.72 2.22 0.42 1.77 1.69 -40.70%
DY 2.63 3.26 0.00 0.00 2.34 0.00 3.01 -8.58%
P/NAPS 4.38 3.29 3.33 4.50 4.57 0.00 5.93 -18.24%

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