[CNH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -137.51%
YoY- -149.19%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 111,899 106,370 105,258 101,320 115,819 117,133 117,608 -3.25%
PBT -204 -581 -848 108 1,760 1,922 1,242 -
Tax -585 -416 -920 -1,052 -434 -1,124 -680 -9.52%
NP -789 -997 -1,768 -944 1,326 798 562 -
-
NP to SH -649 -770 -1,444 -488 1,301 904 620 -
-
Tax Rate - - - 974.07% 24.66% 58.48% 54.75% -
Total Cost 112,688 107,367 107,026 102,264 114,493 116,334 117,046 -2.49%
-
Net Worth 100,955 101,149 101,079 91,500 105,352 105,466 108,500 -4.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,163 - - - 2,809 - - -
Div Payout % 0.00% - - - 215.94% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,955 101,149 101,079 91,500 105,352 105,466 108,500 -4.67%
NOSH 721,111 722,499 721,999 610,000 702,352 753,333 775,000 -4.67%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.71% -0.94% -1.68% -0.93% 1.14% 0.68% 0.48% -
ROE -0.64% -0.76% -1.43% -0.53% 1.23% 0.86% 0.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.52 14.72 14.58 16.61 16.49 15.55 15.18 1.48%
EPS -0.09 -0.11 -0.20 -0.08 0.18 0.12 0.08 -
DPS 0.30 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.54 14.77 14.62 14.07 16.09 16.27 16.33 -3.24%
EPS -0.09 -0.11 -0.20 -0.07 0.18 0.13 0.09 -
DPS 0.30 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1402 0.1405 0.1404 0.1271 0.1463 0.1465 0.1507 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.105 0.105 0.105 0.10 0.11 0.13 -
P/RPS 0.64 0.71 0.72 0.63 0.61 0.71 0.86 -17.83%
P/EPS -111.11 -98.44 -52.50 -131.25 53.99 91.67 162.50 -
EY -0.90 -1.02 -1.90 -0.76 1.85 1.09 0.62 -
DY 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.70 0.67 0.79 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.11 0.10 0.10 0.115 0.10 0.10 0.13 -
P/RPS 0.71 0.68 0.69 0.69 0.61 0.64 0.86 -11.96%
P/EPS -122.22 -93.75 -50.00 -143.75 53.99 83.33 162.50 -
EY -0.82 -1.07 -2.00 -0.70 1.85 1.20 0.62 -
DY 2.73 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.71 0.77 0.67 0.71 0.93 -10.27%

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