[CNH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 50.88%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 58,804 66,628 71,680 82,409 91,897 93,285 106,604 -9.43%
PBT 621 2,977 3,204 7,791 14,115 14,325 22,499 -44.99%
Tax -340 -930 -1,343 -2,242 -3,795 -4,042 -5,887 -37.80%
NP 281 2,047 1,861 5,549 10,320 10,283 16,612 -49.30%
-
NP to SH 310 1,982 1,803 5,560 10,320 10,283 16,612 -48.46%
-
Tax Rate 54.75% 31.24% 41.92% 28.78% 26.89% 28.22% 26.17% -
Total Cost 58,523 64,581 69,819 76,860 81,577 83,002 89,992 -6.91%
-
Net Worth 108,500 0 108,180 108,311 107,499 93,481 89,956 3.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 7,190 - -
Div Payout % - - - - - 69.93% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,500 0 108,180 108,311 107,499 93,481 89,956 3.17%
NOSH 775,000 708,214 721,200 722,077 716,666 719,090 599,711 4.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.48% 3.07% 2.60% 6.73% 11.23% 11.02% 15.58% -
ROE 0.29% 0.00% 1.67% 5.13% 9.60% 11.00% 18.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.59 9.41 9.94 11.41 12.82 12.97 17.78 -13.21%
EPS 0.04 0.18 0.25 0.77 1.44 1.43 2.77 -50.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.14 0.00 0.15 0.15 0.15 0.13 0.15 -1.14%
Adjusted Per Share Value based on latest NOSH - 721,153
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.17 9.25 9.96 11.45 12.76 12.96 14.81 -9.43%
EPS 0.04 0.28 0.25 0.77 1.43 1.43 2.31 -49.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1507 0.00 0.1503 0.1504 0.1493 0.1298 0.1249 3.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.13 0.17 0.22 0.28 0.31 0.46 0.62 -
P/RPS 1.71 1.81 2.21 2.45 2.42 3.55 3.49 -11.20%
P/EPS 325.00 60.74 88.00 36.36 21.53 32.17 22.38 56.13%
EY 0.31 1.65 1.14 2.75 4.65 3.11 4.47 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.93 0.00 1.47 1.87 2.07 3.54 4.13 -21.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 26/08/09 27/08/08 28/08/07 29/08/06 -
Price 0.13 0.14 0.20 0.23 0.28 0.41 0.50 -
P/RPS 1.71 1.49 2.01 2.02 2.18 3.16 2.81 -7.93%
P/EPS 325.00 50.03 80.00 29.87 19.44 28.67 18.05 61.82%
EY 0.31 2.00 1.25 3.35 5.14 3.49 5.54 -38.12%
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.93 0.00 1.33 1.53 1.87 3.15 3.33 -19.13%

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