[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 147.18%
YoY- 67.71%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 265,775 200,087 132,495 68,186 222,160 168,182 117,278 72.78%
PBT 13,537 5,772 3,862 2,067 -4,831 -9,804 -5,089 -
Tax -5,687 -966 -628 -291 1,093 -354 -205 821.99%
NP 7,850 4,806 3,234 1,776 -3,738 -10,158 -5,294 -
-
NP to SH 7,868 4,807 3,234 1,776 -3,764 -10,189 -5,284 -
-
Tax Rate 42.01% 16.74% 16.26% 14.08% - - - -
Total Cost 257,925 195,281 129,261 66,410 225,898 178,340 122,572 64.43%
-
Net Worth 90,698 86,811 85,377 84,262 83,067 75,186 80,296 8.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 90,698 86,811 85,377 84,262 83,067 75,186 80,296 8.48%
NOSH 129,568 129,568 129,360 129,635 129,793 129,631 129,509 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.95% 2.40% 2.44% 2.60% -1.68% -6.04% -4.51% -
ROE 8.67% 5.54% 3.79% 2.11% -4.53% -13.55% -6.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 205.12 154.43 102.42 52.60 171.16 129.74 90.56 72.72%
EPS 6.07 3.71 2.50 1.37 -2.90 -7.86 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.65 0.64 0.58 0.62 8.45%
Adjusted Per Share Value based on latest NOSH - 129,635
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 164.05 123.50 81.78 42.09 137.13 103.81 72.39 72.78%
EPS 4.86 2.97 2.00 1.10 -2.32 -6.29 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5598 0.5358 0.527 0.5201 0.5127 0.4641 0.4956 8.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.88 0.80 0.83 0.87 0.94 0.85 1.00 -
P/RPS 0.43 0.52 0.81 1.65 0.55 0.66 1.10 -46.62%
P/EPS 14.49 21.56 33.20 63.50 -32.41 -10.81 -24.51 -
EY 6.90 4.64 3.01 1.57 -3.09 -9.25 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.26 1.34 1.47 1.47 1.61 -15.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 15/05/07 27/02/07 21/11/06 22/08/06 11/05/06 16/02/06 -
Price 0.85 0.80 0.87 0.87 0.79 0.86 1.05 -
P/RPS 0.41 0.52 0.85 1.65 0.46 0.66 1.16 -50.10%
P/EPS 14.00 21.56 34.80 63.50 -27.24 -10.94 -25.74 -
EY 7.14 4.64 2.87 1.57 -3.67 -9.14 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 1.32 1.34 1.23 1.48 1.69 -20.01%

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