[CNH] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.35%
YoY- -73.64%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,215 34,428 37,252 37,022 38,947 41,315 41,094 -18.52%
PBT 203 1,533 1,671 1,464 1,087 2,857 4,934 -88.05%
Tax -58 -709 -634 -747 -648 -988 -1,254 -87.09%
NP 145 824 1,037 717 439 1,869 3,680 -88.39%
-
NP to SH 104 791 1,012 673 412 1,875 3,685 -90.71%
-
Tax Rate 28.57% 46.25% 37.94% 51.02% 59.61% 34.58% 25.42% -
Total Cost 30,070 33,604 36,215 36,305 38,508 39,446 37,414 -13.54%
-
Net Worth 156,000 107,863 108,428 112,166 103,000 108,173 108,382 27.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,982 - - - -
Div Payout % - - - 888.89% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 156,000 107,863 108,428 112,166 103,000 108,173 108,382 27.45%
NOSH 1,040,000 719,090 722,857 747,777 686,666 721,153 722,549 27.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.48% 2.39% 2.78% 1.94% 1.13% 4.52% 8.96% -
ROE 0.07% 0.73% 0.93% 0.60% 0.40% 1.73% 3.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.91 4.79 5.15 4.95 5.67 5.73 5.69 -36.02%
EPS 0.01 0.11 0.14 0.09 0.06 0.26 0.51 -92.71%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 747,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.20 4.78 5.17 5.14 5.41 5.74 5.71 -18.50%
EPS 0.01 0.11 0.14 0.09 0.06 0.26 0.51 -92.71%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.2167 0.1498 0.1506 0.1558 0.1431 0.1502 0.1505 27.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.22 0.25 0.23 0.23 0.28 0.20 -
P/RPS 6.54 4.60 4.85 4.65 4.06 4.89 3.52 51.07%
P/EPS 1,900.00 200.00 178.57 255.56 383.33 107.69 39.22 1225.78%
EY 0.05 0.50 0.56 0.39 0.26 0.93 2.55 -92.71%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.67 1.53 1.53 1.87 1.33 -3.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.19 0.20 0.22 0.23 0.23 0.23 0.30 -
P/RPS 6.54 4.18 4.27 4.65 4.06 4.01 5.27 15.46%
P/EPS 1,900.00 181.82 157.14 255.56 383.33 88.46 58.82 912.12%
EY 0.05 0.55 0.64 0.39 0.26 1.13 1.70 -90.45%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 1.47 1.53 1.53 1.53 2.00 -26.10%

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