[CNH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -35.12%
YoY- -194.63%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 92,570 98,838 103,804 110,935 111,979 107,747 109,644 -10.64%
PBT -6,694 -5,017 -3,342 -663 -205 -116 718 -
Tax -399 -561 -59 -444 -608 96 -556 -19.79%
NP -7,093 -5,578 -3,401 -1,107 -813 -20 162 -
-
NP to SH -6,414 -4,939 -3,129 -881 -652 44 270 -
-
Tax Rate - - - - - - 77.44% -
Total Cost 99,663 104,416 107,205 112,042 112,792 107,767 109,482 -6.05%
-
Net Worth 91,472 94,278 96,086 98,279 47,600 0 104,650 -8.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,110 1,020 1,020 1,020 1,020 2,823 2,823 -17.59%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 6,418.18% 1,045.93% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 91,472 94,278 96,086 98,279 47,600 0 104,650 -8.55%
NOSH 703,636 725,217 711,749 701,999 340,000 710,000 747,500 -3.94%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.66% -5.64% -3.28% -1.00% -0.73% -0.02% 0.15% -
ROE -7.01% -5.24% -3.26% -0.90% -1.37% 0.00% 0.26% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.16 13.63 14.58 15.80 32.93 15.18 14.67 -6.96%
EPS -0.91 -0.68 -0.44 -0.13 -0.19 0.01 0.04 -
DPS 0.30 0.14 0.14 0.15 0.30 0.40 0.38 -14.54%
NAPS 0.13 0.13 0.135 0.14 0.14 0.00 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 701,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.86 13.73 14.42 15.41 15.55 14.96 15.23 -10.63%
EPS -0.89 -0.69 -0.43 -0.12 -0.09 0.01 0.04 -
DPS 0.29 0.14 0.14 0.14 0.14 0.39 0.39 -17.87%
NAPS 0.127 0.1309 0.1335 0.1365 0.0661 0.00 0.1453 -8.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.075 0.115 0.115 0.11 0.10 0.105 0.105 -
P/RPS 0.57 0.84 0.79 0.70 0.30 0.69 0.72 -14.38%
P/EPS -8.23 -16.89 -26.16 -87.65 -52.15 1,694.32 290.69 -
EY -12.15 -5.92 -3.82 -1.14 -1.92 0.06 0.34 -
DY 4.00 1.22 1.25 1.32 3.00 3.79 3.60 7.25%
P/NAPS 0.58 0.88 0.85 0.79 0.71 0.00 0.75 -15.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 29/05/14 03/03/14 25/11/13 30/08/13 -
Price 0.09 0.10 0.115 0.105 0.11 0.10 0.10 -
P/RPS 0.68 0.73 0.79 0.66 0.33 0.66 0.68 0.00%
P/EPS -9.87 -14.68 -26.16 -83.67 -57.36 1,613.64 276.85 -
EY -10.13 -6.81 -3.82 -1.20 -1.74 0.06 0.36 -
DY 3.33 1.41 1.25 1.38 2.73 3.98 3.78 -8.08%
P/NAPS 0.69 0.77 0.85 0.75 0.79 0.00 0.71 -1.88%

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