[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 263.33%
YoY- 172.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,257 38,328 38,306 39,812 39,373 37,980 39,152 77.35%
PBT -1,376 -2,198 912 1,308 71 5 70 -
Tax -909 -285 -350 -444 -604 -538 -762 12.51%
NP -2,285 -2,484 562 864 -533 -533 -692 122.23%
-
NP to SH -2,562 -2,484 562 864 -529 -533 -692 139.89%
-
Tax Rate - - 38.38% 33.94% 850.70% 10,760.00% 1,088.57% -
Total Cost 94,542 40,812 37,744 38,948 39,906 38,513 39,844 78.18%
-
Net Worth 120,770 113,600 116,439 116,439 115,020 116,439 116,439 2.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 120,770 113,600 116,439 116,439 115,020 116,439 116,439 2.47%
NOSH 162,000 142,000 142,000 142,000 142,000 142,000 142,000 9.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.48% -6.48% 1.47% 2.17% -1.35% -1.40% -1.77% -
ROE -2.12% -2.19% 0.48% 0.74% -0.46% -0.46% -0.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.40 26.99 26.98 28.04 27.73 26.75 27.57 74.48%
EPS -1.76 -1.75 0.40 0.60 -0.37 -0.37 -0.48 138.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.82 0.82 0.81 0.82 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 142,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.95 23.66 23.64 24.57 24.30 23.44 24.17 77.34%
EPS -1.58 -1.53 0.35 0.53 -0.33 -0.33 -0.43 138.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7012 0.7187 0.7187 0.71 0.7187 0.7187 2.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.08 1.17 1.11 1.02 1.00 1.04 0.77 -
P/RPS 1.70 4.33 4.11 3.64 3.61 3.89 2.79 -28.19%
P/EPS -61.34 -66.88 280.46 167.64 -268.43 -276.90 -158.01 -46.87%
EY -1.63 -1.50 0.36 0.60 -0.37 -0.36 -0.63 88.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.46 1.35 1.24 1.23 1.27 0.94 24.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 07/05/14 12/02/14 18/11/13 29/08/13 08/05/13 30/01/13 -
Price 1.00 1.15 1.15 1.08 1.06 1.12 1.02 -
P/RPS 1.58 4.26 4.26 3.85 3.82 4.19 3.70 -43.38%
P/EPS -56.79 -65.74 290.57 177.50 -284.54 -298.20 -209.31 -58.18%
EY -1.76 -1.52 0.34 0.56 -0.35 -0.34 -0.48 138.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.40 1.32 1.31 1.37 1.24 -2.16%

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