[CNH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.78%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 117,048 129,648 149,008 164,376 178,572 182,920 211,420 -9.37%
PBT 1,508 6,236 6,684 19,736 29,048 29,092 44,624 -43.11%
Tax -452 -1,168 -2,536 -5,016 -8,468 -8,124 -10,920 -41.15%
NP 1,056 5,068 4,148 14,720 20,580 20,968 33,704 -43.82%
-
NP to SH 992 5,024 4,048 14,740 20,580 20,968 33,704 -44.40%
-
Tax Rate 29.97% 18.73% 37.94% 25.42% 29.15% 27.93% 24.47% -
Total Cost 115,992 124,580 144,860 149,656 157,992 161,952 177,716 -6.85%
-
Net Worth 115,733 104,666 108,428 108,382 100,041 93,350 84,260 5.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 115,733 104,666 108,428 108,382 100,041 93,350 84,260 5.42%
NOSH 826,666 697,777 722,857 722,549 714,583 718,082 601,857 5.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.90% 3.91% 2.78% 8.96% 11.52% 11.46% 15.94% -
ROE 0.86% 4.80% 3.73% 13.60% 20.57% 22.46% 40.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.16 18.58 20.61 22.75 24.99 25.47 35.13 -14.04%
EPS 0.12 0.72 0.56 2.04 2.88 2.92 5.60 -47.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.15 0.14 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 722,549
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.26 18.01 20.70 22.83 24.80 25.41 29.36 -9.37%
EPS 0.14 0.70 0.56 2.05 2.86 2.91 4.68 -44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1454 0.1506 0.1505 0.1389 0.1297 0.117 5.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.14 0.19 0.25 0.20 0.34 0.50 0.62 -
P/RPS 0.99 1.02 1.21 0.88 1.36 1.96 1.76 -9.13%
P/EPS 116.67 26.39 44.64 9.80 11.81 17.12 11.07 48.01%
EY 0.86 3.79 2.24 10.20 8.47 5.84 9.03 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.27 1.67 1.33 2.43 3.85 4.43 -21.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 27/05/10 28/05/09 28/05/08 23/05/07 25/05/06 -
Price 0.12 0.18 0.22 0.30 0.33 0.44 0.63 -
P/RPS 0.85 0.97 1.07 1.32 1.32 1.73 1.79 -11.66%
P/EPS 100.00 25.00 39.29 14.71 11.46 15.07 11.25 43.87%
EY 1.00 4.00 2.55 6.80 8.73 6.64 8.89 -30.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.20 1.47 2.00 2.36 3.38 4.50 -24.08%

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