[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.56%
YoY- 283.69%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 225,008 267,975 284,348 273,662 253,432 76,533 24,774 334.72%
PBT 5,468 -1,818 13,668 11,454 13,112 -57,100 -4,889 -
Tax -1,268 2,608 -1,856 -1,004 -3,660 -7,496 -8,288 -71.36%
NP 4,200 790 11,812 10,450 9,452 -64,596 -13,177 -
-
NP to SH 4,236 766 11,812 10,450 9,452 -64,596 -13,177 -
-
Tax Rate 23.19% - 13.58% 8.77% 27.91% - - -
Total Cost 220,808 267,185 272,536 263,212 243,980 141,129 37,951 223.14%
-
Net Worth 33,578 86,027 40,150 36,302 33,757 13,135 46,542 -19.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 33,578 86,027 40,150 36,302 33,757 13,135 46,542 -19.54%
NOSH 129,146 130,344 129,517 129,652 129,835 54,731 57,459 71.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.87% 0.29% 4.15% 3.82% 3.73% -84.40% -53.19% -
ROE 12.62% 0.89% 29.42% 28.79% 28.00% -491.77% -28.31% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 174.23 205.59 219.54 211.07 195.20 139.83 43.12 153.47%
EPS 3.28 0.59 9.12 8.06 7.28 -118.01 -22.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.66 0.31 0.28 0.26 0.24 0.81 -53.08%
Adjusted Per Share Value based on latest NOSH - 129,502
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.89 165.41 175.52 168.92 156.43 47.24 15.29 334.76%
EPS 2.61 0.47 7.29 6.45 5.83 -39.87 -8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.531 0.2478 0.2241 0.2084 0.0811 0.2873 -19.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 0.60 0.49 0.50 0.55 0.73 1.35 -
P/RPS 0.66 0.29 0.22 0.24 0.28 0.52 3.13 -64.53%
P/EPS 35.06 102.10 5.37 6.20 7.55 -0.62 -5.89 -
EY 2.85 0.98 18.61 16.12 13.24 -161.68 -16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 0.91 1.58 1.79 2.12 3.04 1.67 91.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 30/05/05 28/02/05 30/11/04 29/09/04 27/05/04 -
Price 1.15 1.19 0.50 0.54 0.48 0.54 0.77 -
P/RPS 0.66 0.58 0.23 0.26 0.25 0.39 1.79 -48.54%
P/EPS 35.06 202.49 5.48 6.70 6.59 -0.46 -3.36 -
EY 2.85 0.49 18.24 14.93 15.17 -218.56 -29.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 1.80 1.61 1.93 1.85 2.25 0.95 178.43%

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