[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -390.21%
YoY- 63.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 284,348 273,662 253,432 76,533 24,774 12,327 25,020 404.73%
PBT 13,668 11,454 13,112 -57,100 -4,889 -1,363 -4,084 -
Tax -1,856 -1,004 -3,660 -7,496 -8,288 -4,326 -6,160 -55.02%
NP 11,812 10,450 9,452 -64,596 -13,177 -5,689 -10,244 -
-
NP to SH 11,812 10,450 9,452 -64,596 -13,177 -5,689 -10,244 -
-
Tax Rate 13.58% 8.77% 27.91% - - - - -
Total Cost 272,536 263,212 243,980 141,129 37,951 18,016 35,264 290.41%
-
Net Worth 40,150 36,302 33,757 13,135 46,542 50,568 52,927 -16.80%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,150 36,302 33,757 13,135 46,542 50,568 52,927 -16.80%
NOSH 129,517 129,652 129,835 54,731 57,459 57,464 56,911 72.92%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.15% 3.82% 3.73% -84.40% -53.19% -46.15% -40.94% -
ROE 29.42% 28.79% 28.00% -491.77% -28.31% -11.25% -19.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 219.54 211.07 195.20 139.83 43.12 21.45 43.96 191.88%
EPS 9.12 8.06 7.28 -118.01 -22.93 -9.90 -18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.26 0.24 0.81 0.88 0.93 -51.89%
Adjusted Per Share Value based on latest NOSH - 65,991
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 175.52 168.92 156.43 47.24 15.29 7.61 15.44 404.82%
EPS 7.29 6.45 5.83 -39.87 -8.13 -3.51 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2241 0.2084 0.0811 0.2873 0.3121 0.3267 -16.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.49 0.50 0.55 0.73 1.35 1.32 1.16 -
P/RPS 0.22 0.24 0.28 0.52 3.13 6.15 2.64 -80.89%
P/EPS 5.37 6.20 7.55 -0.62 -5.89 -13.33 -6.44 -
EY 18.61 16.12 13.24 -161.68 -16.99 -7.50 -15.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.79 2.12 3.04 1.67 1.50 1.25 16.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 29/09/04 27/05/04 26/02/04 21/11/03 -
Price 0.50 0.54 0.48 0.54 0.77 1.37 1.29 -
P/RPS 0.23 0.26 0.25 0.39 1.79 6.39 2.93 -81.63%
P/EPS 5.48 6.70 6.59 -0.46 -3.36 -13.84 -7.17 -
EY 18.24 14.93 15.17 -218.56 -29.78 -7.23 -13.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.93 1.85 2.25 0.95 1.56 1.39 10.28%

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