[CNH] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -61.78%
YoY- 120.79%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 19,425 18,355 18,209 18,056 17,220 17,544 16,486 11.52%
PBT 647 318 178 154 591 918 141 175.37%
Tax -539 -265 -171 -150 42 -111 -125 164.21%
NP 108 53 7 4 633 807 16 255.92%
-
NP to SH 109 162 -63 185 484 915 105 2.51%
-
Tax Rate 83.31% 83.33% 96.07% 97.40% -7.11% 12.09% 88.65% -
Total Cost 19,317 18,302 18,202 18,052 16,587 16,737 16,470 11.18%
-
Net Worth 72,000 72,000 72,000 71,290 71,290 71,290 71,290 0.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 72,000 72,000 72,000 71,290 71,290 71,290 71,290 0.66%
NOSH 720,000 720,000 720,000 720,000 720,000 720,000 720,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.56% 0.29% 0.04% 0.02% 3.68% 4.60% 0.10% -
ROE 0.15% 0.23% -0.09% 0.26% 0.68% 1.28% 0.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.70 2.55 2.53 2.53 2.42 2.46 2.31 10.92%
EPS 0.02 0.02 -0.01 0.03 0.07 0.13 0.01 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 720,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.70 2.55 2.53 2.51 2.39 2.44 2.29 11.57%
EPS 0.02 0.02 -0.01 0.03 0.07 0.13 0.01 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.099 0.099 0.099 0.099 0.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.075 0.09 0.12 0.135 0.09 0.06 0.05 -
P/RPS 2.78 3.53 4.74 5.33 3.73 2.44 2.16 18.26%
P/EPS 495.41 400.00 -1,371.43 520.23 132.56 46.75 339.48 28.56%
EY 0.20 0.25 -0.07 0.19 0.75 2.14 0.29 -21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 1.20 1.35 0.90 0.60 0.50 30.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 26/08/21 28/05/21 19/03/21 27/11/20 27/08/20 -
Price 0.075 0.085 0.12 0.16 0.215 0.085 0.08 -
P/RPS 2.78 3.33 4.74 6.32 8.90 3.45 3.46 -13.53%
P/EPS 495.41 377.78 -1,371.43 616.57 316.68 66.23 543.17 -5.93%
EY 0.20 0.26 -0.07 0.16 0.32 1.51 0.18 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 1.20 1.60 2.15 0.85 0.80 -4.20%

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