[CNH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 45.92%
YoY- -187.7%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 92,461 66,636 44,454 24,286 111,899 79,778 52,629 45.44%
PBT -6,841 -5,246 -3,558 -431 -204 -436 -424 535.28%
Tax -451 -266 87 -99 -585 -312 -460 -1.30%
NP -7,292 -5,512 -3,471 -530 -789 -748 -884 306.68%
-
NP to SH -6,613 -4,866 -3,198 -351 -649 -578 -722 336.00%
-
Tax Rate - - - - - - - -
Total Cost 99,753 72,148 47,925 24,816 112,688 80,526 53,513 51.29%
-
Net Worth 92,632 93,026 95,940 98,279 100,955 101,150 101,079 -5.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,137 - - - 2,163 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 92,632 93,026 95,940 98,279 100,955 101,150 101,079 -5.63%
NOSH 712,555 715,588 710,666 701,999 721,111 722,500 721,999 -0.87%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.89% -8.27% -7.81% -2.18% -0.71% -0.94% -1.68% -
ROE -7.14% -5.23% -3.33% -0.36% -0.64% -0.57% -0.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.98 9.31 6.26 3.46 15.52 11.04 7.29 46.74%
EPS -0.93 -0.68 -0.45 -0.05 -0.09 -0.08 -0.10 340.44%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.13 0.13 0.135 0.14 0.14 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 701,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.83 9.24 6.17 3.37 15.52 11.07 7.30 45.48%
EPS -0.92 -0.68 -0.44 -0.05 -0.09 -0.08 -0.10 337.29%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1285 0.129 0.1331 0.1363 0.14 0.1403 0.1402 -5.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.075 0.115 0.115 0.11 0.10 0.105 0.105 -
P/RPS 0.58 1.23 1.84 3.18 0.64 0.95 1.44 -45.37%
P/EPS -8.08 -16.91 -25.56 -220.00 -111.11 -131.25 -105.00 -81.82%
EY -12.37 -5.91 -3.91 -0.45 -0.90 -0.76 -0.95 450.89%
DY 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.58 0.88 0.85 0.79 0.71 0.75 0.75 -15.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 29/05/14 03/03/14 25/11/13 30/08/13 -
Price 0.09 0.10 0.115 0.105 0.11 0.10 0.10 -
P/RPS 0.69 1.07 1.84 3.04 0.71 0.91 1.37 -36.61%
P/EPS -9.70 -14.71 -25.56 -210.00 -122.22 -125.00 -100.00 -78.79%
EY -10.31 -6.80 -3.91 -0.48 -0.82 -0.80 -1.00 371.69%
DY 3.33 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.69 0.77 0.85 0.75 0.79 0.71 0.71 -1.88%

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