[CNH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -24.56%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 117,608 133,256 143,360 164,818 183,794 186,570 213,208 -9.43%
PBT 1,242 5,954 6,408 15,582 28,230 28,650 44,998 -44.99%
Tax -680 -1,860 -2,686 -4,484 -7,590 -8,084 -11,774 -37.80%
NP 562 4,094 3,722 11,098 20,640 20,566 33,224 -49.30%
-
NP to SH 620 3,964 3,606 11,120 20,640 20,566 33,224 -48.46%
-
Tax Rate 54.75% 31.24% 41.92% 28.78% 26.89% 28.22% 26.17% -
Total Cost 117,046 129,162 139,638 153,720 163,154 166,004 179,984 -6.91%
-
Net Worth 108,500 0 108,180 108,311 107,499 93,481 89,956 3.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 14,381 - -
Div Payout % - - - - - 69.93% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,500 0 108,180 108,311 107,499 93,481 89,956 3.17%
NOSH 775,000 708,214 721,200 722,077 716,666 719,090 599,711 4.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.48% 3.07% 2.60% 6.73% 11.23% 11.02% 15.58% -
ROE 0.57% 0.00% 3.33% 10.27% 19.20% 22.00% 36.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.18 18.82 19.88 22.83 25.65 25.95 35.55 -13.21%
EPS 0.08 0.36 0.50 1.54 2.88 2.86 5.54 -50.62%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.14 0.00 0.15 0.15 0.15 0.13 0.15 -1.14%
Adjusted Per Share Value based on latest NOSH - 721,153
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.31 18.49 19.89 22.86 25.50 25.88 29.58 -9.43%
EPS 0.09 0.55 0.50 1.54 2.86 2.85 4.61 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.1505 0.00 0.1501 0.1503 0.1491 0.1297 0.1248 3.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.13 0.17 0.22 0.28 0.31 0.46 0.62 -
P/RPS 0.86 0.90 1.11 1.23 1.21 1.77 1.74 -11.07%
P/EPS 162.50 30.37 44.00 18.18 10.76 16.08 11.19 56.13%
EY 0.62 3.29 2.27 5.50 9.29 6.22 8.94 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.93 0.00 1.47 1.87 2.07 3.54 4.13 -21.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 26/08/09 27/08/08 28/08/07 29/08/06 -
Price 0.13 0.14 0.20 0.23 0.28 0.41 0.50 -
P/RPS 0.86 0.74 1.01 1.01 1.09 1.58 1.41 -7.90%
P/EPS 162.50 25.01 40.00 14.94 9.72 14.34 9.03 61.80%
EY 0.62 4.00 2.50 6.70 10.29 6.98 11.08 -38.12%
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.93 0.00 1.33 1.53 1.87 3.15 3.33 -19.13%

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