[CNH] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -78.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,534 53,749 52,855 48,432 59,257 56,943 69,644 -19.23%
PBT 9,524 11,343 11,156 4,238 10,488 10,374 16,427 -30.44%
Tax -2,296 -3,157 -2,730 -2,623 -2,927 -1,955 -4,577 -36.83%
NP 7,228 8,186 8,426 1,615 7,561 8,419 11,850 -28.05%
-
NP to SH 7,228 8,186 8,426 1,615 7,561 8,419 11,850 -28.05%
-
Tax Rate 24.11% 27.83% 24.47% 61.89% 27.91% 18.85% 27.86% -
Total Cost 43,306 45,563 44,429 46,817 51,696 48,524 57,794 -17.48%
-
Net Worth 101,192 90,286 84,260 83,740 0 84,190 77,803 19.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,842 - - 8,972 - 15,033 - -
Div Payout % 150.00% - - 555.56% - 178.57% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 101,192 90,286 84,260 83,740 0 84,190 77,803 19.13%
NOSH 722,800 601,911 601,857 598,148 600,079 601,357 598,484 13.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.30% 15.23% 15.94% 3.33% 12.76% 14.78% 17.02% -
ROE 7.14% 9.07% 10.00% 1.93% 0.00% 10.00% 15.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.99 8.93 8.78 8.10 9.87 9.47 11.64 -28.79%
EPS 1.00 1.36 1.40 0.27 1.05 1.40 1.98 -36.55%
DPS 1.50 0.00 0.00 1.50 0.00 2.50 0.00 -
NAPS 0.14 0.15 0.14 0.14 0.00 0.14 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 598,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.01 7.46 7.33 6.72 8.22 7.90 9.66 -19.23%
EPS 1.00 1.14 1.17 0.22 1.05 1.17 1.64 -28.07%
DPS 1.50 0.00 0.00 1.24 0.00 2.09 0.00 -
NAPS 0.1404 0.1252 0.1169 0.1162 0.00 0.1168 0.1079 19.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.47 0.62 0.62 0.60 0.83 0.00 0.00 -
P/RPS 6.72 6.94 7.06 7.41 8.41 0.00 0.00 -
P/EPS 47.00 45.59 44.29 222.22 65.87 0.00 0.00 -
EY 2.13 2.19 2.26 0.45 1.52 0.00 0.00 -
DY 3.19 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 3.36 4.13 4.43 4.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 25/05/06 27/02/06 21/11/05 20/09/05 13/07/05 -
Price 0.46 0.50 0.63 0.64 0.71 0.83 0.00 -
P/RPS 6.58 5.60 7.17 7.90 7.19 8.77 0.00 -
P/EPS 46.00 36.76 45.00 237.04 56.35 59.29 0.00 -
EY 2.17 2.72 2.22 0.42 1.77 1.69 0.00 -
DY 3.26 0.00 0.00 2.34 0.00 3.01 0.00 -
P/NAPS 3.29 3.33 4.50 4.57 0.00 5.93 0.00 -

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