[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -131.63%
YoY- 94.31%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 273,662 253,432 76,533 24,774 12,327 25,020 27,047 364.53%
PBT 11,454 13,112 -57,100 -4,889 -1,363 -4,084 -169,271 -
Tax -1,004 -3,660 -7,496 -8,288 -4,326 -6,160 -6,473 -70.96%
NP 10,450 9,452 -64,596 -13,177 -5,689 -10,244 -175,744 -
-
NP to SH 10,450 9,452 -64,596 -13,177 -5,689 -10,244 -175,744 -
-
Tax Rate 8.77% 27.91% - - - - - -
Total Cost 263,212 243,980 141,129 37,951 18,016 35,264 202,791 18.89%
-
Net Worth 36,302 33,757 13,135 46,542 50,568 52,927 56,237 -25.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 36,302 33,757 13,135 46,542 50,568 52,927 56,237 -25.20%
NOSH 129,652 129,835 54,731 57,459 57,464 56,911 57,384 71.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.82% 3.73% -84.40% -53.19% -46.15% -40.94% -649.77% -
ROE 28.79% 28.00% -491.77% -28.31% -11.25% -19.35% -312.51% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 211.07 195.20 139.83 43.12 21.45 43.96 47.13 170.46%
EPS 8.06 7.28 -118.01 -22.93 -9.90 -18.00 -344.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.81 0.88 0.93 0.98 -56.45%
Adjusted Per Share Value based on latest NOSH - 57,479
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 168.92 156.43 47.24 15.29 7.61 15.44 16.69 364.62%
EPS 6.45 5.83 -39.87 -8.13 -3.51 -6.32 -108.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.2084 0.0811 0.2873 0.3121 0.3267 0.3471 -25.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.55 0.73 1.35 1.32 1.16 0.95 -
P/RPS 0.24 0.28 0.52 3.13 6.15 2.64 2.02 -75.67%
P/EPS 6.20 7.55 -0.62 -5.89 -13.33 -6.44 -0.31 -
EY 16.12 13.24 -161.68 -16.99 -7.50 -15.52 -322.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.12 3.04 1.67 1.50 1.25 0.97 50.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 29/09/04 27/05/04 26/02/04 21/11/03 27/08/03 -
Price 0.54 0.48 0.54 0.77 1.37 1.29 1.41 -
P/RPS 0.26 0.25 0.39 1.79 6.39 2.93 2.99 -80.22%
P/EPS 6.70 6.59 -0.46 -3.36 -13.84 -7.17 -0.46 -
EY 14.93 15.17 -218.56 -29.78 -7.23 -13.95 -217.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.85 2.25 0.95 1.56 1.39 1.44 21.45%

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