[CNH] QoQ TTM 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- -28.44%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 111,979 107,747 109,644 111,887 115,819 118,821 118,759 -3.83%
PBT -205 -116 718 1,410 1,760 1,875 629 -
Tax -608 96 -556 -584 -434 -866 -363 40.90%
NP -813 -20 162 826 1,326 1,009 266 -
-
NP to SH -652 44 270 931 1,301 1,157 339 -
-
Tax Rate - - 77.44% 41.42% 24.66% 46.19% 57.71% -
Total Cost 112,792 107,767 109,482 111,061 114,493 117,812 118,493 -3.22%
-
Net Worth 47,600 0 104,650 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 2,823 2,823 2,823 2,850 2,850 -49.49%
Div Payout % 0.00% 6,418.18% 1,045.93% 303.33% 217.06% 246.33% 840.71% -
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 0 104,650 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 -0.73% -0.02% 0.15% 0.74% 1.14% 0.85% 0.22% -
ROE -1.37% 0.00% 0.26% 1.02% 1.23% 1.12% 0.39% -
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 32.93 15.18 14.67 18.34 16.40 16.14 19.15 43.39%
EPS -0.19 0.01 0.04 0.15 0.18 0.16 0.05 -
DPS 0.30 0.40 0.38 0.46 0.40 0.39 0.46 -24.73%
NAPS 0.14 0.00 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 15.53 14.95 15.21 15.52 16.07 16.48 16.47 -3.83%
EPS -0.09 0.01 0.04 0.13 0.18 0.16 0.05 -
DPS 0.14 0.39 0.39 0.39 0.39 0.40 0.40 -50.24%
NAPS 0.066 0.00 0.1452 0.1269 0.1469 0.1429 0.1204 -32.94%
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 0.30 0.69 0.72 0.57 0.61 0.68 0.68 -41.96%
P/EPS -52.15 1,694.32 290.69 68.80 54.27 69.97 237.76 -
EY -1.92 0.06 0.34 1.45 1.84 1.43 0.42 -
DY 3.00 3.79 3.60 4.41 4.00 3.52 3.54 -10.42%
P/NAPS 0.71 0.00 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 0.33 0.66 0.68 0.63 0.61 0.62 0.68 -38.16%
P/EPS -57.36 1,613.64 276.85 75.35 54.27 63.61 237.76 -
EY -1.74 0.06 0.36 1.33 1.84 1.57 0.42 -
DY 2.73 3.98 3.78 4.03 4.00 3.87 3.54 -15.86%
P/NAPS 0.79 0.00 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