[CNH] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.17%
YoY- -820.45%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 66,401 65,614 64,738 66,716 75,035 81,057 86,109 -15.86%
PBT 380 -2,483 -4,849 -4,601 -3,857 -1,038 2,843 -73.76%
Tax -717 -799 -695 -590 -1,848 -2,236 -2,495 -56.35%
NP -337 -3,282 -5,544 -5,191 -5,705 -3,274 348 -
-
NP to SH -153 -3,083 -5,569 -5,461 -5,883 -3,677 -12 443.24%
-
Tax Rate 188.68% - - - - - 87.76% -
Total Cost 66,738 68,896 70,282 71,907 80,740 84,331 85,761 -15.35%
-
Net Worth 71,290 71,290 71,290 71,290 71,290 71,290 71,290 0.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 2,138 2,138 2,138 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 71,290 71,290 71,290 71,290 71,290 71,290 71,290 0.00%
NOSH 720,000 720,000 720,000 720,000 720,000 720,000 720,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.51% -5.00% -8.56% -7.78% -7.60% -4.04% 0.40% -
ROE -0.21% -4.32% -7.81% -7.66% -8.25% -5.16% -0.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.31 9.20 9.08 9.36 10.53 11.37 12.08 -15.90%
EPS -0.02 -0.43 -0.78 -0.77 -0.83 -0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.22 9.11 8.99 9.27 10.42 11.26 11.96 -15.88%
EPS -0.02 -0.43 -0.77 -0.76 -0.82 -0.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
NAPS 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.06 0.05 0.035 0.06 0.06 0.065 0.07 -
P/RPS 0.64 0.54 0.39 0.64 0.57 0.57 0.58 6.76%
P/EPS -279.57 -11.56 -4.48 -7.83 -7.27 -12.60 -4,158.61 -83.38%
EY -0.36 -8.65 -22.32 -12.77 -13.75 -7.94 -0.02 583.22%
DY 0.00 0.00 0.00 0.00 5.00 4.62 4.29 -
P/NAPS 0.60 0.50 0.35 0.60 0.60 0.65 0.70 -9.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 20/05/20 28/02/20 27/11/19 22/08/19 29/05/19 -
Price 0.085 0.08 0.055 0.055 0.065 0.07 0.065 -
P/RPS 0.91 0.87 0.61 0.59 0.62 0.62 0.54 41.47%
P/EPS -396.06 -18.50 -7.04 -7.18 -7.88 -13.57 -3,861.57 -77.99%
EY -0.25 -5.41 -14.20 -13.93 -12.70 -7.37 -0.03 309.45%
DY 0.00 0.00 0.00 0.00 4.62 4.29 4.62 -
P/NAPS 0.85 0.80 0.55 0.55 0.65 0.70 0.65 19.52%

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