[CNH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 19.94%
YoY- -185.25%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 44,454 24,286 111,899 79,778 52,629 25,330 115,819 -47.27%
PBT -3,558 -431 -204 -436 -424 27 1,760 -
Tax 87 -99 -585 -312 -460 -263 -434 -
NP -3,471 -530 -789 -748 -884 -236 1,326 -
-
NP to SH -3,198 -351 -649 -578 -722 -122 1,301 -
-
Tax Rate - - - - - 974.07% 24.66% -
Total Cost 47,925 24,816 112,688 80,526 53,513 25,566 114,493 -44.13%
-
Net Worth 95,940 98,279 100,955 101,150 101,079 91,500 105,352 -6.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,163 - - - 2,809 -
Div Payout % - - 0.00% - - - 215.94% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,940 98,279 100,955 101,150 101,079 91,500 105,352 -6.06%
NOSH 710,666 701,999 721,111 722,500 721,999 610,000 702,352 0.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.81% -2.18% -0.71% -0.94% -1.68% -0.93% 1.14% -
ROE -3.33% -0.36% -0.64% -0.57% -0.71% -0.13% 1.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.26 3.46 15.52 11.04 7.29 4.15 16.49 -47.66%
EPS -0.45 -0.05 -0.09 -0.08 -0.10 -0.02 0.18 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.40 -
NAPS 0.135 0.14 0.14 0.14 0.14 0.15 0.15 -6.80%
Adjusted Per Share Value based on latest NOSH - 710,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.17 3.37 15.54 11.08 7.31 3.52 16.09 -47.31%
EPS -0.44 -0.05 -0.09 -0.08 -0.10 -0.02 0.18 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.39 -
NAPS 0.1333 0.1365 0.1402 0.1405 0.1404 0.1271 0.1463 -6.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.115 0.11 0.10 0.105 0.105 0.105 0.10 -
P/RPS 1.84 3.18 0.64 0.95 1.44 2.53 0.61 109.18%
P/EPS -25.56 -220.00 -111.11 -131.25 -105.00 -525.00 53.99 -
EY -3.91 -0.45 -0.90 -0.76 -0.95 -0.19 1.85 -
DY 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.85 0.79 0.71 0.75 0.75 0.70 0.67 17.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 -
Price 0.115 0.105 0.11 0.10 0.10 0.115 0.10 -
P/RPS 1.84 3.04 0.71 0.91 1.37 2.77 0.61 109.18%
P/EPS -25.56 -210.00 -122.22 -125.00 -100.00 -575.00 53.99 -
EY -3.91 -0.48 -0.82 -0.80 -1.00 -0.17 1.85 -
DY 0.00 0.00 2.73 0.00 0.00 0.00 4.00 -
P/NAPS 0.85 0.75 0.79 0.71 0.71 0.77 0.67 17.24%

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