[CNH] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -48.83%
YoY- -35.99%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 76,354 76,470 77,743 74,045 71,840 71,029 69,306 6.66%
PBT 521 1,184 2,222 1,297 1,241 1,841 1,804 -56.27%
Tax -1,796 -1,349 -1,257 -1,125 -544 -390 -344 200.65%
NP -1,275 -165 965 172 697 1,451 1,460 -
-
NP to SH -1,026 98 1,098 393 768 1,521 1,689 -
-
Tax Rate 344.72% 113.94% 56.57% 86.74% 43.84% 21.18% 19.07% -
Total Cost 77,629 76,635 76,778 73,873 71,143 69,578 67,846 9.38%
-
Net Worth 72,000 72,000 72,000 72,000 72,000 72,000 71,290 0.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 72,000 72,000 72,000 72,000 72,000 72,000 71,290 0.66%
NOSH 720,000 720,000 720,000 720,000 720,000 720,000 720,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.67% -0.22% 1.24% 0.23% 0.97% 2.04% 2.11% -
ROE -1.43% 0.14% 1.53% 0.55% 1.07% 2.11% 2.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.60 10.62 10.80 10.28 9.98 9.87 9.72 5.94%
EPS -0.14 0.01 0.15 0.05 0.11 0.21 0.24 -
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.60 10.62 10.80 10.28 9.98 9.87 9.63 6.60%
EPS -0.14 0.01 0.15 0.05 0.11 0.21 0.23 -
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 0.099 0.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.05 0.075 0.07 0.075 0.09 0.12 0.135 -
P/RPS 0.47 0.71 0.65 0.73 0.90 1.22 1.39 -51.43%
P/EPS -35.09 551.02 45.90 137.40 84.38 56.80 56.98 -
EY -2.85 0.18 2.18 0.73 1.19 1.76 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.70 0.75 0.90 1.20 1.35 -48.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 28/02/22 25/11/21 26/08/21 28/05/21 -
Price 0.065 0.065 0.075 0.075 0.085 0.12 0.16 -
P/RPS 0.61 0.61 0.69 0.73 0.85 1.22 1.65 -48.45%
P/EPS -45.61 477.55 49.18 137.40 79.69 56.80 67.53 -
EY -2.19 0.21 2.03 0.73 1.25 1.76 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.75 0.75 0.85 1.20 1.60 -45.11%

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