[CNH] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -69.87%
YoY- 120.79%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 74,045 54,620 36,265 18,056 67,418 50,198 32,654 72.34%
PBT 1,297 650 332 154 787 196 -722 -
Tax -1,125 -586 -321 -150 -331 -373 -262 163.48%
NP 172 64 11 4 456 -177 -984 -
-
NP to SH 393 284 122 185 614 130 -785 -
-
Tax Rate 86.74% 90.15% 96.69% 97.40% 42.06% 190.31% - -
Total Cost 73,873 54,556 36,254 18,052 66,962 50,375 33,638 68.71%
-
Net Worth 72,000 72,000 72,000 71,290 71,290 71,290 71,290 0.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 72,000 72,000 72,000 71,290 71,290 71,290 71,290 0.66%
NOSH 720,000 720,000 720,000 720,000 720,000 720,000 720,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.23% 0.12% 0.03% 0.02% 0.68% -0.35% -3.01% -
ROE 0.55% 0.39% 0.17% 0.26% 0.86% 0.18% -1.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.28 7.59 5.04 2.53 9.46 7.04 4.58 71.17%
EPS 0.05 0.04 0.02 0.03 0.09 0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 720,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.27 7.58 5.03 2.50 9.35 6.96 4.53 72.31%
EPS 0.05 0.04 0.02 0.03 0.09 0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0999 0.0999 0.0989 0.0989 0.0989 0.0989 0.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.075 0.09 0.12 0.135 0.09 0.06 0.05 -
P/RPS 0.73 1.19 2.38 5.33 0.95 0.85 1.09 -23.39%
P/EPS 137.40 228.17 708.20 520.23 104.50 329.03 -45.41 -
EY 0.73 0.44 0.14 0.19 0.96 0.30 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 1.20 1.35 0.90 0.60 0.50 30.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 26/08/21 28/05/21 19/03/21 27/11/20 27/08/20 -
Price 0.075 0.085 0.12 0.16 0.215 0.085 0.08 -
P/RPS 0.73 1.12 2.38 6.32 2.27 1.21 1.75 -44.08%
P/EPS 137.40 215.49 708.20 616.57 249.63 466.13 -72.65 -
EY 0.73 0.46 0.14 0.16 0.40 0.21 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 1.20 1.60 2.15 0.85 0.80 -4.20%

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