Highlights

[CNI] QoQ Quarter Result on 2020-06-30 [#2]

Stock [CNI]: CNI HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     111.80%    YoY -     104.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,486 16,168 16,203 16,757 15,610 18,146 24,522 -23.28%
  QoQ % 1.97% -0.22% -3.31% 7.35% -13.98% -26.00% -
  Horiz. % 67.23% 65.93% 66.08% 68.33% 63.66% 74.00% 100.00%
PBT 141 -863 184 -1,945 -2,225 -615 928 -71.56%
  QoQ % 116.34% -569.02% 109.46% 12.58% -261.79% -166.27% -
  Horiz. % 15.19% -93.00% 19.83% -209.59% -239.76% -66.27% 100.00%
Tax -125 -137 -344 -193 -21 -32 -1,602 -81.77%
  QoQ % 8.76% 60.17% -78.24% -819.05% 34.38% 98.00% -
  Horiz. % 7.80% 8.55% 21.47% 12.05% 1.31% 2.00% 100.00%
NP 16 -1,000 -160 -2,138 -2,246 -647 -674 -
  QoQ % 101.60% -525.00% 92.52% 4.81% -247.14% 4.01% -
  Horiz. % -2.37% 148.37% 23.74% 317.21% 333.23% 95.99% 100.00%
NP to SH 105 -890 -283 -2,015 -2,381 -782 -705 -
  QoQ % 111.80% -214.49% 85.96% 15.37% -204.48% -10.92% -
  Horiz. % -14.89% 126.24% 40.14% 285.82% 337.73% 110.92% 100.00%
Tax Rate 88.65 % - % 186.96 % - % - % - % 172.63 % -35.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.35% 0.00% 108.30% 0.00% 0.00% 0.00% 100.00%
Total Cost 16,470 17,168 16,363 18,895 17,856 18,793 25,196 -24.70%
  QoQ % -4.07% 4.92% -13.40% 5.82% -4.99% -25.41% -
  Horiz. % 65.37% 68.14% 64.94% 74.99% 70.87% 74.59% 100.00%
Net Worth 71,290 71,290 71,290 71,290 71,290 71,290 78,419 -6.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 2,138 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 71,290 71,290 71,290 71,290 71,290 71,290 78,419 -6.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
NOSH 712,905 712,905 712,905 712,905 712,905 712,905 712,905 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.10 % -6.19 % -0.99 % -12.76 % -14.39 % -3.57 % -2.75 % -
  QoQ % 101.62% -525.25% 92.24% 11.33% -303.08% -29.82% -
  Horiz. % -3.64% 225.09% 36.00% 464.00% 523.27% 129.82% 100.00%
ROE 0.15 % -1.25 % -0.40 % -2.83 % -3.34 % -1.10 % -0.90 % -
  QoQ % 112.00% -212.50% 85.87% 15.27% -203.64% -22.22% -
  Horiz. % -16.67% 138.89% 44.44% 314.44% 371.11% 122.22% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.31 2.27 2.27 2.35 2.19 2.55 3.44 -23.34%
  QoQ % 1.76% 0.00% -3.40% 7.31% -14.12% -25.87% -
  Horiz. % 67.15% 65.99% 65.99% 68.31% 63.66% 74.13% 100.00%
EPS 0.01 -0.12 -0.04 -0.28 -0.33 -0.11 -0.10 -
  QoQ % 108.33% -200.00% 85.71% 15.15% -200.00% -10.00% -
  Horiz. % -10.00% 120.00% 40.00% 280.00% 330.00% 110.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1000 0.1000 0.1000 0.1000 0.1000 0.1000 0.1100 -6.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 720,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.29 2.25 2.25 2.33 2.17 2.52 3.41 -23.33%
  QoQ % 1.78% 0.00% -3.43% 7.37% -13.89% -26.10% -
  Horiz. % 67.16% 65.98% 65.98% 68.33% 63.64% 73.90% 100.00%
EPS 0.01 -0.12 -0.04 -0.28 -0.33 -0.11 -0.10 -
  QoQ % 108.33% -200.00% 85.71% 15.15% -200.00% -10.00% -
  Horiz. % -10.00% 120.00% 40.00% 280.00% 330.00% 110.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0990 0.0990 0.0990 0.0990 0.0990 0.0990 0.1089 -6.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0500 0.0350 0.0600 0.0600 0.0650 0.0700 0.0600 -
P/RPS 2.16 1.54 2.64 2.55 2.97 2.75 1.74 15.52%
  QoQ % 40.26% -41.67% 3.53% -14.14% 8.00% 58.05% -
  Horiz. % 124.14% 88.51% 151.72% 146.55% 170.69% 158.05% 100.00%
P/EPS 339.48 -28.04 -151.15 -21.23 -19.46 -63.82 -60.67 -
  QoQ % 1,310.70% 81.45% -611.96% -9.10% 69.51% -5.19% -
  Horiz. % -559.55% 46.22% 249.13% 34.99% 32.08% 105.19% 100.00%
EY 0.29 -3.57 -0.66 -4.71 -5.14 -1.57 -1.65 -
  QoQ % 108.12% -440.91% 85.99% 8.37% -227.39% 4.85% -
  Horiz. % -17.58% 216.36% 40.00% 285.45% 311.52% 95.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.35 0.60 0.60 0.65 0.70 0.55 -6.16%
  QoQ % 42.86% -41.67% 0.00% -7.69% -7.14% 27.27% -
  Horiz. % 90.91% 63.64% 109.09% 109.09% 118.18% 127.27% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 - 28/02/20 27/11/19 22/08/19 29/05/19 26/02/19 -
Price 0.0800 0.0550 0.0550 0.0650 0.0700 0.0650 0.0700 -
P/RPS 3.46 2.43 2.42 2.77 3.20 2.55 2.04 42.27%
  QoQ % 42.39% 0.41% -12.64% -13.44% 25.49% 25.00% -
  Horiz. % 169.61% 119.12% 118.63% 135.78% 156.86% 125.00% 100.00%
P/EPS 543.17 -44.06 -138.55 -23.00 -20.96 -59.26 -70.78 -
  QoQ % 1,332.80% 68.20% -502.39% -9.73% 64.63% 16.28% -
  Horiz. % -767.41% 62.25% 195.75% 32.50% 29.61% 83.72% 100.00%
EY 0.18 -2.27 -0.72 -4.35 -4.77 -1.69 -1.41 -
  QoQ % 107.93% -215.28% 83.45% 8.81% -182.25% -19.86% -
  Horiz. % -12.77% 160.99% 51.06% 308.51% 338.30% 119.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.55 0.55 0.65 0.70 0.65 0.64 16.06%
  QoQ % 45.45% 0.00% -15.38% -7.14% 7.69% 1.56% -
  Horiz. % 125.00% 85.94% 85.94% 101.56% 109.38% 101.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS