[CNH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -119.58%
YoY- -149.19%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,121 27,149 27,299 25,330 27,969 29,046 29,542 5.72%
PBT 233 -13 -448 27 318 821 244 -3.02%
Tax -273 149 -199 -263 409 -503 -227 13.05%
NP -40 136 -647 -236 727 318 17 -
-
NP to SH -34 142 -598 -122 623 368 62 -
-
Tax Rate 117.17% - - 974.07% -128.62% 61.27% 93.03% -
Total Cost 32,161 27,013 27,946 25,566 27,242 28,728 29,525 5.85%
-
Net Worth 47,600 99,400 104,650 91,500 105,900 103,039 86,800 -32.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,020 - - - 2,823 - - -
Div Payout % 0.00% - - - 453.29% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,600 99,400 104,650 91,500 105,900 103,039 86,800 -32.92%
NOSH 340,000 710,000 747,500 610,000 705,999 735,999 620,000 -32.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.12% 0.50% -2.37% -0.93% 2.60% 1.09% 0.06% -
ROE -0.07% 0.14% -0.57% -0.13% 0.59% 0.36% 0.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.45 3.82 3.65 4.15 3.96 3.95 4.76 57.76%
EPS -0.01 0.02 -0.08 -0.02 0.09 0.05 0.01 -
DPS 0.30 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.46 3.77 3.79 3.52 3.88 4.03 4.10 5.75%
EPS 0.00 0.02 -0.08 -0.02 0.09 0.05 0.01 -
DPS 0.14 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0661 0.1381 0.1453 0.1271 0.1471 0.1431 0.1206 -32.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.105 0.105 0.105 0.10 0.11 0.13 -
P/RPS 1.06 2.75 2.88 2.53 2.52 2.79 2.73 -46.68%
P/EPS -1,000.00 525.00 -131.25 -525.00 113.32 220.00 1,300.00 -
EY -0.10 0.19 -0.76 -0.19 0.88 0.45 0.08 -
DY 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.70 0.67 0.79 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.11 0.10 0.10 0.115 0.10 0.10 0.13 -
P/RPS 1.16 2.62 2.74 2.77 2.52 2.53 2.73 -43.39%
P/EPS -1,100.00 500.00 -125.00 -575.00 113.32 200.00 1,300.00 -
EY -0.09 0.20 -0.80 -0.17 0.88 0.50 0.08 -
DY 2.73 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.71 0.77 0.67 0.71 0.93 -10.27%

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