[CNH] QoQ TTM 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- -83.7%
YoY- -96.2%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 103,804 110,935 111,979 107,747 109,644 111,887 115,819 -7.06%
PBT -3,342 -663 -205 -116 718 1,410 1,760 -
Tax -59 -444 -608 96 -556 -584 -434 -73.65%
NP -3,401 -1,107 -813 -20 162 826 1,326 -
-
NP to SH -3,129 -881 -652 44 270 931 1,301 -
-
Tax Rate - - - - 77.44% 41.42% 24.66% -
Total Cost 107,205 112,042 112,792 107,767 109,482 111,061 114,493 -4.30%
-
Net Worth 96,086 98,279 47,600 0 104,650 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 1,020 1,020 2,823 2,823 2,823 2,823 -49.36%
Div Payout % 0.00% 0.00% 0.00% 6,418.18% 1,045.93% 303.33% 217.06% -
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 0 104,650 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 -3.28% -1.00% -0.73% -0.02% 0.15% 0.74% 1.14% -
ROE -3.26% -0.90% -1.37% 0.00% 0.26% 1.02% 1.23% -
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 14.58 15.80 32.93 15.18 14.67 18.34 16.40 -7.56%
EPS -0.44 -0.13 -0.19 0.01 0.04 0.15 0.18 -
DPS 0.14 0.15 0.30 0.40 0.38 0.46 0.40 -50.43%
NAPS 0.135 0.14 0.14 0.00 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 14.40 15.39 15.53 14.95 15.21 15.52 16.07 -7.07%
EPS -0.43 -0.12 -0.09 0.01 0.04 0.13 0.18 -
DPS 0.14 0.14 0.14 0.39 0.39 0.39 0.39 -49.58%
NAPS 0.1333 0.1363 0.066 0.00 0.1452 0.1269 0.1469 -6.28%
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 0.79 0.70 0.30 0.69 0.72 0.57 0.61 18.86%
P/EPS -26.16 -87.65 -52.15 1,694.32 290.69 68.80 54.27 -
EY -3.82 -1.14 -1.92 0.06 0.34 1.45 1.84 -
DY 1.25 1.32 3.00 3.79 3.60 4.41 4.00 -54.04%
P/NAPS 0.85 0.79 0.71 0.00 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 0.79 0.66 0.33 0.66 0.68 0.63 0.61 18.86%
P/EPS -26.16 -83.67 -57.36 1,613.64 276.85 75.35 54.27 -
EY -3.82 -1.20 -1.74 0.06 0.36 1.33 1.84 -
DY 1.25 1.38 2.73 3.98 3.78 4.03 4.00 -54.04%
P/NAPS 0.85 0.75 0.79 0.00 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