[CNH] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -42.2%
YoY- -8.22%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 29,262 30,971 28,984 34,216 32,412 32,550 30,215 -2.11%
PBT 377 433 -425 1,419 1,559 193 203 51.03%
Tax -113 -23 0 -639 -292 454 -58 55.92%
NP 264 410 -425 780 1,267 647 145 49.05%
-
NP to SH 248 479 -450 726 1,256 609 104 78.39%
-
Tax Rate 29.97% 5.31% - 45.03% 18.73% -235.23% 28.57% -
Total Cost 28,998 30,561 29,409 33,436 31,145 31,903 30,070 -2.38%
-
Net Worth 115,733 106,875 112,500 0 104,666 101,499 156,000 -18.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,850 - - - 4,127 - -
Div Payout % - 594.99% - - - 677.78% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 115,733 106,875 112,500 0 104,666 101,499 156,000 -18.03%
NOSH 826,666 712,500 750,000 725,999 697,777 676,666 1,040,000 -14.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.90% 1.32% -1.47% 2.28% 3.91% 1.99% 0.48% -
ROE 0.21% 0.45% -0.40% 0.00% 1.20% 0.60% 0.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.54 4.35 3.86 4.71 4.65 4.81 2.91 13.94%
EPS 0.03 0.07 -0.06 0.18 0.18 0.09 0.01 107.86%
DPS 0.00 0.40 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.14 0.15 0.15 0.00 0.15 0.15 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 725,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.06 4.30 4.02 4.75 4.50 4.52 4.19 -2.07%
EPS 0.03 0.07 -0.06 0.10 0.17 0.08 0.01 107.86%
DPS 0.00 0.40 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.1605 0.1483 0.1561 0.00 0.1452 0.1408 0.2164 -18.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.15 0.14 0.17 0.19 0.18 0.19 -
P/RPS 3.96 3.45 3.62 3.61 4.09 3.74 6.54 -28.40%
P/EPS 466.67 223.12 -233.33 170.00 105.56 200.00 1,900.00 -60.74%
EY 0.21 0.45 -0.43 0.59 0.95 0.50 0.05 160.08%
DY 0.00 2.67 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 1.00 1.00 0.93 0.00 1.27 1.20 1.27 -14.71%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 25/08/11 26/05/11 24/02/11 26/11/10 -
Price 0.12 0.16 0.17 0.14 0.18 0.19 0.19 -
P/RPS 3.39 3.68 4.40 2.97 3.88 3.95 6.54 -35.44%
P/EPS 400.00 238.00 -283.33 140.00 100.00 211.11 1,900.00 -64.57%
EY 0.25 0.42 -0.35 0.71 1.00 0.47 0.05 192.11%
DY 0.00 2.50 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.86 1.07 1.13 0.00 1.20 1.27 1.27 -22.86%

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