[CNH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -25.8%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 82,301 84,512 89,512 91,024 88,848 106,370 117,133 -5.70%
PBT 3,472 10 -5,908 -3,438 -6,994 -581 1,922 10.35%
Tax -1,240 -271 1,017 106 -354 -416 -1,124 1.64%
NP 2,232 -261 -4,890 -3,332 -7,349 -997 798 18.69%
-
NP to SH 1,789 -1,222 -4,717 -2,584 -6,488 -770 904 12.04%
-
Tax Rate 35.71% 2,710.00% - - - - 58.48% -
Total Cost 80,069 84,773 94,402 94,356 96,197 107,367 116,334 -6.03%
-
Net Worth 78,419 78,430 77,835 86,133 93,026 101,149 105,466 -4.81%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 78,419 78,430 77,835 86,133 93,026 101,149 105,466 -4.81%
NOSH 720,000 720,000 707,599 717,777 715,588 722,499 753,333 -0.75%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.71% -0.31% -5.46% -3.66% -8.27% -0.94% 0.68% -
ROE 2.28% -1.56% -6.06% -3.00% -6.97% -0.76% 0.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.54 11.85 12.65 12.68 12.42 14.72 15.55 -4.84%
EPS 0.25 -0.17 -0.67 -0.36 -0.91 -0.11 0.12 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.13 0.14 0.14 -3.93%
Adjusted Per Share Value based on latest NOSH - 707,692
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.43 11.74 12.43 12.64 12.34 14.77 16.27 -5.71%
EPS 0.25 -0.17 -0.66 -0.36 -0.90 -0.11 0.13 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.1089 0.1081 0.1196 0.1292 0.1405 0.1465 -4.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.08 0.07 0.08 0.07 0.115 0.105 0.11 -
P/RPS 0.69 0.59 0.63 0.55 0.93 0.71 0.71 -0.47%
P/EPS 31.87 -40.82 -12.00 -19.44 -12.68 -98.44 91.67 -16.13%
EY 3.14 -2.45 -8.33 -5.14 -7.88 -1.02 1.09 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.73 0.58 0.88 0.75 0.79 -1.30%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 23/11/16 26/11/15 20/11/14 25/11/13 29/11/12 -
Price 0.07 0.07 0.075 0.085 0.10 0.10 0.10 -
P/RPS 0.61 0.59 0.59 0.67 0.81 0.68 0.64 -0.79%
P/EPS 27.89 -40.82 -11.25 -23.61 -11.03 -93.75 83.33 -16.66%
EY 3.59 -2.45 -8.89 -4.24 -9.07 -1.07 1.20 20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.68 0.71 0.77 0.71 0.71 -1.71%

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