[CNH] QoQ Cumulative 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- 118.71%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 52,629 25,330 115,819 87,850 58,804 29,262 126,582 -44.32%
PBT -424 27 1,760 1,442 621 377 2,986 -
Tax -460 -263 -434 -843 -340 -113 -955 -38.58%
NP -884 -236 1,326 599 281 264 2,031 -
-
NP to SH -722 -122 1,301 678 310 248 2,010 -
-
Tax Rate - 974.07% 24.66% 58.46% 54.75% 29.97% 31.98% -
Total Cost 53,513 25,566 114,493 87,251 58,523 28,998 124,551 -43.09%
-
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 -0.71% -0.13% 1.23% 0.64% 0.29% 0.21% 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 7.29 4.15 16.49 11.66 7.59 3.54 17.56 -44.37%
EPS -0.10 -0.02 0.18 0.09 0.04 0.03 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 7.31 3.52 16.09 12.20 8.17 4.06 17.58 -44.31%
EPS -0.10 -0.02 0.18 0.09 0.04 0.03 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 1.44 2.53 0.61 0.94 1.71 3.96 0.85 42.15%
P/EPS -105.00 -525.00 53.99 122.22 325.00 466.67 53.79 -
EY -0.95 -0.19 1.85 0.82 0.31 0.21 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 1.37 2.77 0.61 0.86 1.71 3.39 0.91 31.38%
P/EPS -100.00 -575.00 53.99 111.11 325.00 400.00 57.37 -
EY -1.00 -0.17 1.85 0.90 0.31 0.25 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