[CNH] YoY Cumulative 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- -79.19%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 29,262 32,412 37,252 41,094 44,643 45,730 52,855 -9.37%
PBT 377 1,559 1,671 4,934 7,262 7,273 11,156 -43.11%
Tax -113 -292 -634 -1,254 -2,117 -2,031 -2,730 -41.15%
NP 264 1,267 1,037 3,680 5,145 5,242 8,426 -43.82%
-
NP to SH 248 1,256 1,012 3,685 5,145 5,242 8,426 -44.40%
-
Tax Rate 29.97% 18.73% 37.94% 25.42% 29.15% 27.93% 24.47% -
Total Cost 28,998 31,145 36,215 37,414 39,498 40,488 44,429 -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 0.21% 1.20% 0.93% 3.40% 5.14% 5.62% 10.00% -
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 3.54 4.65 5.15 5.69 6.25 6.37 8.78 -14.03%
EPS 0.03 0.18 0.14 0.51 0.72 0.73 1.40 -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 4.06 4.50 5.17 5.71 6.20 6.35 7.34 -9.38%
EPS 0.03 0.17 0.14 0.51 0.71 0.73 1.17 -45.66%
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 3.96 4.09 4.85 3.52 5.44 7.85 7.06 -9.17%
P/EPS 466.67 105.56 178.57 39.22 47.22 68.49 44.29 48.01%
EY 0.21 0.95 0.56 2.55 2.12 1.46 2.26 -32.67%
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 3.39 3.88 4.27 5.27 5.28 6.91 7.17 -11.72%
P/EPS 400.00 100.00 157.14 58.82 45.83 60.27 45.00 43.87%
EY 0.25 1.00 0.64 1.70 2.18 1.66 2.22 -30.48%
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