[CIHLDG] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 113.09%
YoY- -55.18%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,978 50,904 61,026 56,252 54,714 76,430 73,474 -18.62%
PBT 4,974 -4,715 -6,456 1,367 -12,069 4,524 2,448 60.63%
Tax 1,446 -149 113 -317 3,982 -890 414 130.73%
NP 6,420 -4,864 -6,343 1,050 -8,087 3,634 2,862 71.61%
-
NP to SH 6,426 -4,905 -6,342 1,059 -8,093 3,634 2,862 71.72%
-
Tax Rate -29.07% - - 23.19% - 19.67% -16.91% -
Total Cost 47,558 55,768 67,369 55,202 62,801 72,796 70,612 -23.21%
-
Net Worth 81,607 75,261 80,409 33,578 32,412 40,233 36,260 71.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,607 75,261 80,409 33,578 32,412 40,233 36,260 71.99%
NOSH 129,536 129,761 129,693 129,146 129,648 129,785 129,502 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.89% -9.56% -10.39% 1.87% -14.78% 4.75% 3.90% -
ROE 7.87% -6.52% -7.89% 3.15% -24.97% 9.03% 7.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.67 39.23 47.05 43.56 42.20 58.89 56.74 -18.64%
EPS 4.96 -3.78 -4.89 0.82 -6.24 2.80 2.21 71.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.62 0.26 0.25 0.31 0.28 71.96%
Adjusted Per Share Value based on latest NOSH - 129,146
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.32 31.42 37.67 34.72 33.77 47.18 45.35 -18.62%
EPS 3.97 -3.03 -3.91 0.65 -5.00 2.24 1.77 71.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.4646 0.4964 0.2073 0.2001 0.2484 0.2238 72.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 0.85 1.00 1.15 0.60 0.49 0.50 -
P/RPS 2.26 2.17 2.13 2.64 1.42 0.83 0.88 87.85%
P/EPS 18.95 -22.49 -20.45 140.24 -9.61 17.50 22.62 -11.16%
EY 5.28 -4.45 -4.89 0.71 -10.40 5.71 4.42 12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.47 1.61 4.42 2.40 1.58 1.79 -11.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 11/05/06 16/02/06 24/11/05 25/08/05 30/05/05 28/02/05 -
Price 0.79 0.86 1.05 1.15 1.19 0.50 0.54 -
P/RPS 1.90 2.19 2.23 2.64 2.82 0.85 0.95 58.94%
P/EPS 15.92 -22.75 -21.47 140.24 -19.06 17.86 24.43 -24.89%
EY 6.28 -4.40 -4.66 0.71 -5.25 5.60 4.09 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.48 1.69 4.42 4.76 1.61 1.93 -25.20%

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