[CNH] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.77%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 79,778 87,850 95,612 101,895 121,356 140,902 138,924 -8.82%
PBT -436 1,442 2,554 3,407 8,878 20,792 21,862 -
Tax -312 -843 -930 -1,401 -2,891 -5,634 -5,606 -38.18%
NP -748 599 1,624 2,006 5,987 15,158 16,256 -
-
NP to SH -578 678 1,533 1,907 5,972 15,158 16,256 -
-
Tax Rate - 58.46% 36.41% 41.12% 32.56% 27.10% 25.64% -
Total Cost 80,526 87,251 93,988 99,889 115,369 125,744 122,668 -6.76%
-
Net Worth 101,150 105,466 104,522 105,944 107,927 107,758 93,507 1.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 7,192 -
Div Payout % - - - - - - 44.25% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 101,150 105,466 104,522 105,944 107,927 107,758 93,507 1.31%
NOSH 722,500 753,333 696,818 706,296 719,518 718,388 719,292 0.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.94% 0.68% 1.70% 1.97% 4.93% 10.76% 11.70% -
ROE -0.57% 0.64% 1.47% 1.80% 5.53% 14.07% 17.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.04 11.66 13.72 14.43 16.87 19.61 19.31 -8.88%
EPS -0.08 0.09 0.22 0.27 0.83 2.11 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.15 0.13 1.24%
Adjusted Per Share Value based on latest NOSH - 1,040,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.07 12.19 13.26 14.14 16.83 19.55 19.27 -8.81%
EPS -0.08 0.09 0.21 0.26 0.83 2.10 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1403 0.1463 0.145 0.147 0.1497 0.1495 0.1297 1.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.105 0.11 0.14 0.19 0.23 0.28 0.42 -
P/RPS 0.95 0.94 1.02 1.32 1.36 1.43 2.17 -12.85%
P/EPS -131.25 122.22 63.64 70.37 27.71 13.27 18.58 -
EY -0.76 0.82 1.57 1.42 3.61 7.54 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
P/NAPS 0.75 0.79 0.93 1.27 1.53 1.87 3.23 -21.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 30/11/11 26/11/10 26/11/09 25/11/08 16/11/07 -
Price 0.10 0.10 0.17 0.19 0.23 0.21 0.40 -
P/RPS 0.91 0.86 1.24 1.32 1.36 1.07 2.07 -12.79%
P/EPS -125.00 111.11 77.27 70.37 27.71 9.95 17.70 -
EY -0.80 0.90 1.29 1.42 3.61 10.05 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.71 0.71 1.13 1.27 1.53 1.40 3.08 -21.67%

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