[CNH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -71.0%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 110,935 111,979 107,747 109,644 111,887 115,819 118,821 -4.47%
PBT -663 -205 -116 718 1,410 1,760 1,875 -
Tax -444 -608 96 -556 -584 -434 -866 -35.96%
NP -1,107 -813 -20 162 826 1,326 1,009 -
-
NP to SH -881 -652 44 270 931 1,301 1,157 -
-
Tax Rate - - - 77.44% 41.42% 24.66% 46.19% -
Total Cost 112,042 112,792 107,767 109,482 111,061 114,493 117,812 -3.29%
-
Net Worth 98,279 47,600 0 104,650 91,500 105,900 103,039 -3.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,020 1,020 2,823 2,823 2,823 2,823 2,850 -49.62%
Div Payout % 0.00% 0.00% 6,418.18% 1,045.93% 303.33% 217.06% 246.33% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 98,279 47,600 0 104,650 91,500 105,900 103,039 -3.10%
NOSH 701,999 340,000 710,000 747,500 610,000 705,999 735,999 -3.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.00% -0.73% -0.02% 0.15% 0.74% 1.14% 0.85% -
ROE -0.90% -1.37% 0.00% 0.26% 1.02% 1.23% 1.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.80 32.93 15.18 14.67 18.34 16.40 16.14 -1.41%
EPS -0.13 -0.19 0.01 0.04 0.15 0.18 0.16 -
DPS 0.15 0.30 0.40 0.38 0.46 0.40 0.39 -47.14%
NAPS 0.14 0.14 0.00 0.14 0.15 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 747,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.41 15.55 14.96 15.23 15.54 16.09 16.50 -4.45%
EPS -0.12 -0.09 0.01 0.04 0.13 0.18 0.16 -
DPS 0.14 0.14 0.39 0.39 0.39 0.39 0.40 -50.36%
NAPS 0.1365 0.0661 0.00 0.1453 0.1271 0.1471 0.1431 -3.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.11 0.10 0.105 0.105 0.105 0.10 0.11 -
P/RPS 0.70 0.30 0.69 0.72 0.57 0.61 0.68 1.95%
P/EPS -87.65 -52.15 1,694.32 290.69 68.80 54.27 69.97 -
EY -1.14 -1.92 0.06 0.34 1.45 1.84 1.43 -
DY 1.32 3.00 3.79 3.60 4.41 4.00 3.52 -48.02%
P/NAPS 0.79 0.71 0.00 0.75 0.70 0.67 0.79 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 03/03/14 25/11/13 30/08/13 28/05/13 28/02/13 29/11/12 -
Price 0.105 0.11 0.10 0.10 0.115 0.10 0.10 -
P/RPS 0.66 0.33 0.66 0.68 0.63 0.61 0.62 4.26%
P/EPS -83.67 -57.36 1,613.64 276.85 75.35 54.27 63.61 -
EY -1.20 -1.74 0.06 0.36 1.33 1.84 1.57 -
DY 1.38 2.73 3.98 3.78 4.03 4.00 3.87 -49.74%
P/NAPS 0.75 0.79 0.00 0.71 0.77 0.67 0.71 3.72%

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