[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -349.48%
YoY- -201.13%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 272,744 222,160 224,242 234,556 225,008 267,975 284,348 -2.73%
PBT 8,268 -4,831 -13,072 -10,178 5,468 -1,818 13,668 -28.45%
Tax -1,164 1,093 -472 -410 -1,268 2,608 -1,856 -26.71%
NP 7,104 -3,738 -13,544 -10,588 4,200 790 11,812 -28.72%
-
NP to SH 7,104 -3,764 -13,585 -10,568 4,236 766 11,812 -28.72%
-
Tax Rate 14.08% - - - 23.19% - 13.58% -
Total Cost 265,640 225,898 237,786 245,144 220,808 267,185 272,536 -1.69%
-
Net Worth 84,262 83,067 75,185 80,296 33,578 86,027 40,150 63.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,262 83,067 75,185 80,296 33,578 86,027 40,150 63.84%
NOSH 129,635 129,793 129,631 129,509 129,146 130,344 129,517 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.60% -1.68% -6.04% -4.51% 1.87% 0.29% 4.15% -
ROE 8.43% -4.53% -18.07% -13.16% 12.62% 0.89% 29.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 210.39 171.16 172.99 181.11 174.23 205.59 219.54 -2.79%
EPS 5.48 -2.90 -10.48 -8.16 3.28 0.59 9.12 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.58 0.62 0.26 0.66 0.31 63.74%
Adjusted Per Share Value based on latest NOSH - 129,693
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 168.35 137.13 138.41 144.78 138.89 165.41 175.52 -2.73%
EPS 4.38 -2.32 -8.39 -6.52 2.61 0.47 7.29 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.5127 0.4641 0.4956 0.2073 0.531 0.2478 63.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.87 0.94 0.85 1.00 1.15 0.60 0.49 -
P/RPS 0.41 0.55 0.49 0.55 0.66 0.29 0.22 51.38%
P/EPS 15.88 -32.41 -8.11 -12.25 35.06 102.10 5.37 105.88%
EY 6.30 -3.09 -12.33 -8.16 2.85 0.98 18.61 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.47 1.61 4.42 0.91 1.58 -10.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 11/05/06 16/02/06 24/11/05 25/08/05 30/05/05 -
Price 0.87 0.79 0.86 1.05 1.15 1.19 0.50 -
P/RPS 0.41 0.46 0.50 0.58 0.66 0.58 0.23 46.96%
P/EPS 15.88 -27.24 -8.21 -12.87 35.06 202.49 5.48 103.12%
EY 6.30 -3.67 -12.19 -7.77 2.85 0.49 18.24 -50.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.23 1.48 1.69 4.42 1.80 1.61 -11.50%

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