[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 77.25%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,047 18,951 13,023 7,563 26,489 19,120 13,494 59.17%
PBT -169,271 -166,506 -161,251 -2,393 -8,151 -7,564 -3,878 1148.30%
Tax -6,473 -7,151 -5,342 -1,646 8,151 7,564 3,878 -
NP -175,744 -173,657 -166,593 -4,039 0 0 0 -
-
NP to SH -175,744 -173,657 -166,593 -4,039 -17,753 -14,247 -8,337 667.37%
-
Tax Rate - - - - - - - -
Total Cost 202,791 192,608 179,616 11,602 26,489 19,120 13,494 512.01%
-
Net Worth 56,237 60,237 67,716 231,377 233,834 237,258 243,210 -62.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 402 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,237 60,237 67,716 231,377 233,834 237,258 243,210 -62.42%
NOSH 57,384 57,369 57,386 57,699 57,453 57,447 57,496 -0.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -649.77% -916.35% -1,279.22% -53.40% 0.00% 0.00% 0.00% -
ROE -312.51% -288.29% -246.02% -1.75% -7.59% -6.00% -3.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 47.13 33.03 22.69 13.11 46.11 33.28 23.47 59.37%
EPS -344.60 -302.70 290.30 -7.00 -30.90 -24.80 -14.50 731.41%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.98 1.05 1.18 4.01 4.07 4.13 4.23 -62.37%
Adjusted Per Share Value based on latest NOSH - 57,699
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.69 11.70 8.04 4.67 16.35 11.80 8.33 59.13%
EPS -108.48 -107.19 -102.83 -2.49 -10.96 -8.79 -5.15 666.98%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.3471 0.3718 0.418 1.4282 1.4434 1.4645 1.5012 -62.42%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.95 0.95 1.29 1.50 1.90 2.33 1.89 -
P/RPS 2.02 2.88 5.68 11.44 4.12 7.00 8.05 -60.31%
P/EPS -0.31 -0.31 -0.44 -21.43 -6.15 -9.40 -13.03 -91.78%
EY -322.37 -318.63 -225.04 -4.67 -16.26 -10.64 -7.67 1117.15%
DY 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 0.97 0.90 1.09 0.37 0.47 0.56 0.45 67.10%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 18/02/03 29/11/02 29/08/02 31/05/02 27/03/02 -
Price 1.41 0.94 1.11 1.47 1.77 2.00 2.35 -
P/RPS 2.99 2.85 4.89 11.21 3.84 6.01 10.01 -55.41%
P/EPS -0.46 -0.31 -0.38 -21.00 -5.73 -8.06 -16.21 -90.75%
EY -217.20 -322.02 -261.53 -4.76 -17.46 -12.40 -6.17 981.14%
DY 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 1.44 0.90 0.94 0.37 0.43 0.48 0.56 88.01%

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