[CNH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -78.03%
YoY- -91.48%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,046 28,984 30,215 38,947 49,006 45,640 50,534 -8.80%
PBT 821 -425 203 1,087 6,676 7,537 9,524 -33.51%
Tax -503 0 -58 -648 -1,838 -1,564 -2,296 -22.33%
NP 318 -425 145 439 4,838 5,973 7,228 -40.55%
-
NP to SH 368 -450 104 412 4,838 5,973 7,228 -39.09%
-
Tax Rate 61.27% - 28.57% 59.61% 27.53% 20.75% 24.11% -
Total Cost 28,728 29,409 30,070 38,508 44,168 39,667 43,306 -6.60%
-
Net Worth 103,039 112,500 156,000 103,000 108,313 93,553 101,192 0.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 10,842 -
Div Payout % - - - - - - 150.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 103,039 112,500 156,000 103,000 108,313 93,553 101,192 0.30%
NOSH 735,999 750,000 1,040,000 686,666 722,089 719,638 722,800 0.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.09% -1.47% 0.48% 1.13% 9.87% 13.09% 14.30% -
ROE 0.36% -0.40% 0.07% 0.40% 4.47% 6.38% 7.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.95 3.86 2.91 5.67 6.79 6.34 6.99 -9.06%
EPS 0.05 -0.06 0.01 0.06 0.67 0.83 1.00 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 686,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.03 4.02 4.19 5.40 6.80 6.33 7.01 -8.80%
EPS 0.05 -0.06 0.01 0.06 0.67 0.83 1.00 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.1429 0.1561 0.2164 0.1429 0.1503 0.1298 0.1404 0.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.14 0.19 0.23 0.28 0.42 0.47 -
P/RPS 2.79 3.62 6.54 4.06 4.13 6.62 6.72 -13.61%
P/EPS 220.00 -233.33 1,900.00 383.33 41.79 50.60 47.00 29.30%
EY 0.45 -0.43 0.05 0.26 2.39 1.98 2.13 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 0.79 0.93 1.27 1.53 1.87 3.23 3.36 -21.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 25/11/08 16/11/07 27/11/06 -
Price 0.10 0.17 0.19 0.23 0.21 0.40 0.46 -
P/RPS 2.53 4.40 6.54 4.06 3.09 6.31 6.58 -14.71%
P/EPS 200.00 -283.33 1,900.00 383.33 31.34 48.19 46.00 27.72%
EY 0.50 -0.35 0.05 0.26 3.19 2.07 2.17 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
P/NAPS 0.71 1.13 1.27 1.53 1.40 3.08 3.29 -22.53%

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