[CNH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.09%
YoY- -31.81%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 91,897 44,643 180,115 138,924 93,285 45,730 204,006 -41.26%
PBT 14,115 7,262 27,879 21,862 14,325 7,273 36,306 -46.76%
Tax -3,795 -2,117 -7,313 -5,606 -4,042 -2,031 -9,284 -44.95%
NP 10,320 5,145 20,566 16,256 10,283 5,242 27,022 -47.39%
-
NP to SH 10,320 5,145 20,566 16,256 10,283 5,242 27,022 -47.39%
-
Tax Rate 26.89% 29.15% 26.23% 25.64% 28.22% 27.93% 25.57% -
Total Cost 81,577 39,498 159,549 122,668 83,002 40,488 176,984 -40.35%
-
Net Worth 107,499 100,041 100,672 93,507 93,481 93,350 93,427 9.81%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 15,820 7,192 7,190 - 21,560 -
Div Payout % - - 76.92% 44.25% 69.93% - 79.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,499 100,041 100,672 93,507 93,481 93,350 93,427 9.81%
NOSH 716,666 714,583 719,090 719,292 719,090 718,082 718,670 -0.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.23% 11.52% 11.42% 11.70% 11.02% 11.46% 13.25% -
ROE 9.60% 5.14% 20.43% 17.38% 11.00% 5.62% 28.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.82 6.25 25.05 19.31 12.97 6.37 28.39 -41.16%
EPS 1.44 0.72 2.86 2.26 1.43 0.73 3.76 -47.29%
DPS 0.00 0.00 2.20 1.00 1.00 0.00 3.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 719,638
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.76 6.20 25.02 19.30 12.96 6.35 28.33 -41.27%
EPS 1.43 0.71 2.86 2.26 1.43 0.73 3.75 -47.44%
DPS 0.00 0.00 2.20 1.00 1.00 0.00 2.99 -
NAPS 0.1493 0.1389 0.1398 0.1299 0.1298 0.1297 0.1298 9.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.42 0.46 0.50 0.47 -
P/RPS 2.42 5.44 1.52 2.17 3.55 7.85 1.66 28.59%
P/EPS 21.53 47.22 13.29 18.58 32.17 68.49 12.50 43.73%
EY 4.65 2.12 7.53 5.38 3.11 1.46 8.00 -30.37%
DY 0.00 0.00 5.79 2.38 2.17 0.00 6.38 -
P/NAPS 2.07 2.43 2.71 3.23 3.54 3.85 3.62 -31.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 26/02/07 -
Price 0.28 0.33 0.35 0.40 0.41 0.44 0.57 -
P/RPS 2.18 5.28 1.40 2.07 3.16 6.91 2.01 5.56%
P/EPS 19.44 45.83 12.24 17.70 28.67 60.27 15.16 18.04%
EY 5.14 2.18 8.17 5.65 3.49 1.66 6.60 -15.36%
DY 0.00 0.00 6.29 2.50 2.44 0.00 5.26 -
P/NAPS 1.87 2.36 2.50 3.08 3.15 3.38 4.38 -43.33%

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