[CNH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.81%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 105,258 101,320 115,819 117,133 117,608 117,048 126,582 -11.58%
PBT -848 108 1,760 1,922 1,242 1,508 2,986 -
Tax -920 -1,052 -434 -1,124 -680 -452 -955 -2.46%
NP -1,768 -944 1,326 798 562 1,056 2,031 -
-
NP to SH -1,444 -488 1,301 904 620 992 2,010 -
-
Tax Rate - 974.07% 24.66% 58.48% 54.75% 29.97% 31.98% -
Total Cost 107,026 102,264 114,493 116,334 117,046 115,992 124,551 -9.62%
-
Net Worth 101,079 91,500 105,352 105,466 108,500 115,733 108,111 -4.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,809 - - - 2,882 -
Div Payout % - - 215.94% - - - 143.43% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 101,079 91,500 105,352 105,466 108,500 115,733 108,111 -4.38%
NOSH 721,999 610,000 702,352 753,333 775,000 826,666 720,740 0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.68% -0.93% 1.14% 0.68% 0.48% 0.90% 1.60% -
ROE -1.43% -0.53% 1.23% 0.86% 0.57% 0.86% 1.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.58 16.61 16.49 15.55 15.18 14.16 17.56 -11.67%
EPS -0.20 -0.08 0.18 0.12 0.08 0.12 0.28 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.40 -
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 735,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.62 14.07 16.09 16.27 16.33 16.26 17.58 -11.57%
EPS -0.20 -0.07 0.18 0.13 0.09 0.14 0.28 -
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.40 -
NAPS 0.1404 0.1271 0.1463 0.1465 0.1507 0.1607 0.1502 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.105 0.10 0.11 0.13 0.14 0.15 -
P/RPS 0.72 0.63 0.61 0.71 0.86 0.99 0.85 -10.48%
P/EPS -52.50 -131.25 53.99 91.67 162.50 116.67 53.79 -
EY -1.90 -0.76 1.85 1.09 0.62 0.86 1.86 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.75 0.70 0.67 0.79 0.93 1.00 1.00 -17.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.10 0.115 0.10 0.10 0.13 0.12 0.16 -
P/RPS 0.69 0.69 0.61 0.64 0.86 0.85 0.91 -16.86%
P/EPS -50.00 -143.75 53.99 83.33 162.50 100.00 57.37 -
EY -2.00 -0.70 1.85 1.20 0.62 1.00 1.74 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.71 0.77 0.67 0.71 0.93 0.86 1.07 -23.94%

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