[CNH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 78.16%
YoY- -67.57%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 52,629 58,804 66,628 71,680 82,409 91,897 93,285 -9.09%
PBT -424 621 2,977 3,204 7,791 14,115 14,325 -
Tax -460 -340 -930 -1,343 -2,242 -3,795 -4,042 -30.36%
NP -884 281 2,047 1,861 5,549 10,320 10,283 -
-
NP to SH -722 310 1,982 1,803 5,560 10,320 10,283 -
-
Tax Rate - 54.75% 31.24% 41.92% 28.78% 26.89% 28.22% -
Total Cost 53,513 58,523 64,581 69,819 76,860 81,577 83,002 -7.04%
-
Net Worth 101,079 108,500 0 108,180 108,311 107,499 93,481 1.30%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 7,190 -
Div Payout % - - - - - - 69.93% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 101,079 108,500 0 108,180 108,311 107,499 93,481 1.30%
NOSH 721,999 775,000 708,214 721,200 722,077 716,666 719,090 0.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.68% 0.48% 3.07% 2.60% 6.73% 11.23% 11.02% -
ROE -0.71% 0.29% 0.00% 1.67% 5.13% 9.60% 11.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.29 7.59 9.41 9.94 11.41 12.82 12.97 -9.14%
EPS -0.10 0.04 0.18 0.25 0.77 1.44 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.14 0.14 0.00 0.15 0.15 0.15 0.13 1.24%
Adjusted Per Share Value based on latest NOSH - 719,090
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.30 8.16 9.24 9.94 11.43 12.75 12.94 -9.09%
EPS -0.10 0.04 0.27 0.25 0.77 1.43 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1402 0.1505 0.00 0.1501 0.1503 0.1491 0.1297 1.30%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.105 0.13 0.17 0.22 0.28 0.31 0.46 -
P/RPS 1.44 1.71 1.81 2.21 2.45 2.42 3.55 -13.95%
P/EPS -105.00 325.00 60.74 88.00 36.36 21.53 32.17 -
EY -0.95 0.31 1.65 1.14 2.75 4.65 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.75 0.93 0.00 1.47 1.87 2.07 3.54 -22.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 26/08/10 26/08/09 27/08/08 28/08/07 -
Price 0.10 0.13 0.14 0.20 0.23 0.28 0.41 -
P/RPS 1.37 1.71 1.49 2.01 2.02 2.18 3.16 -12.99%
P/EPS -100.00 325.00 50.03 80.00 29.87 19.44 28.67 -
EY -1.00 0.31 2.00 1.25 3.35 5.14 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.71 0.93 0.00 1.33 1.53 1.87 3.15 -21.97%

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