[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 42.14%
YoY- -100.05%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,812 39,373 37,980 39,152 39,148 40,842 41,098 -2.09%
PBT 1,308 71 5 70 -256 691,659 923,129 -98.73%
Tax -444 -604 -538 -762 -940 -33,021 -44,598 -95.35%
NP 864 -533 -533 -692 -1,196 658,638 878,530 -99.00%
-
NP to SH 864 -529 -533 -692 -1,196 658,651 878,548 -99.00%
-
Tax Rate 33.94% 850.70% 10,760.00% 1,088.57% - 4.77% 4.83% -
Total Cost 38,948 39,906 38,513 39,844 40,344 -617,796 -837,432 -
-
Net Worth 116,439 115,020 116,439 116,439 116,439 116,439 187,440 -27.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 653,198 870,933 -
Div Payout % - - - - - 99.17% 99.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 116,439 115,020 116,439 116,439 116,439 116,439 187,440 -27.17%
NOSH 142,000 142,000 142,000 142,000 142,000 142,000 142,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.17% -1.35% -1.40% -1.77% -3.06% 1,612.65% 2,137.61% -
ROE 0.74% -0.46% -0.46% -0.59% -1.03% 565.66% 468.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.04 27.73 26.75 27.57 27.57 28.76 28.94 -2.08%
EPS 0.60 -0.37 -0.37 -0.48 -0.84 463.84 618.69 -99.01%
DPS 0.00 0.00 0.00 0.00 0.00 460.00 613.33 -
NAPS 0.82 0.81 0.82 0.82 0.82 0.82 1.32 -27.17%
Adjusted Per Share Value based on latest NOSH - 142,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.58 24.30 23.44 24.17 24.17 25.21 25.37 -2.08%
EPS 0.53 -0.33 -0.33 -0.43 -0.74 406.57 542.31 -99.01%
DPS 0.00 0.00 0.00 0.00 0.00 403.21 537.61 -
NAPS 0.7188 0.71 0.7188 0.7188 0.7188 0.7188 1.157 -27.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 1.00 1.04 0.77 0.97 1.20 1.24 -
P/RPS 3.64 3.61 3.89 2.79 3.52 4.17 4.28 -10.22%
P/EPS 167.64 -268.43 -276.90 -158.01 -115.17 0.26 0.20 8753.60%
EY 0.60 -0.37 -0.36 -0.63 -0.87 386.53 498.95 -98.86%
DY 0.00 0.00 0.00 0.00 0.00 383.33 494.62 -
P/NAPS 1.24 1.23 1.27 0.94 1.18 1.46 0.94 20.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 29/08/13 08/05/13 30/01/13 07/11/12 29/08/12 25/04/12 -
Price 1.08 1.06 1.12 1.02 0.95 1.08 1.37 -
P/RPS 3.85 3.82 4.19 3.70 3.45 3.75 4.73 -12.81%
P/EPS 177.50 -284.54 -298.20 -209.31 -112.79 0.23 0.22 8531.42%
EY 0.56 -0.35 -0.34 -0.48 -0.89 429.48 451.60 -98.84%
DY 0.00 0.00 0.00 0.00 0.00 425.93 447.69 -
P/NAPS 1.32 1.31 1.37 1.24 1.16 1.32 1.04 17.20%

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