[CIHLDG] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -15.0%
YoY- -104.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,888 8,909 9,789 9,787 10,019 10,396 11,348 -2.72%
PBT 67 -31 99 -64 -688 1,410 690,745 -99.79%
Tax -200 -22 -146 -235 428 -238 -40,350 -97.10%
NP -133 -53 -47 -299 -260 1,172 650,395 -
-
NP to SH -129 -53 -47 -299 -260 1,172 650,395 -
-
Tax Rate 298.51% - 147.47% - - 16.88% 5.84% -
Total Cost 11,021 8,962 9,836 10,086 10,279 9,224 -639,047 -
-
Net Worth 116,099 116,439 116,439 116,439 116,622 187,440 186,021 -26.98%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 653,206 -
Div Payout % - - - - - - 100.43% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 116,099 116,439 116,439 116,439 116,622 187,440 186,021 -26.98%
NOSH 143,333 142,000 142,000 142,000 142,222 142,000 142,001 0.62%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.22% -0.59% -0.48% -3.06% -2.60% 11.27% 5,731.36% -
ROE -0.11% -0.05% -0.04% -0.26% -0.22% 0.63% 349.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.60 6.27 6.89 6.89 7.04 7.32 7.99 -3.28%
EPS -0.09 -0.04 -0.03 -0.21 -0.18 0.83 458.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 460.00 -
NAPS 0.81 0.82 0.82 0.82 0.82 1.32 1.31 -27.44%
Adjusted Per Share Value based on latest NOSH - 142,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.72 5.50 6.04 6.04 6.18 6.42 7.00 -2.68%
EPS -0.08 -0.03 -0.03 -0.18 -0.16 0.72 401.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 403.20 -
NAPS 0.7166 0.7187 0.7187 0.7187 0.7199 1.157 1.1482 -26.99%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.00 1.04 0.77 0.97 1.20 1.24 1.24 -
P/RPS 13.16 16.58 11.17 14.07 17.03 16.94 15.52 -10.42%
P/EPS -1,111.11 -2,786.42 -2,326.38 -460.67 -656.41 150.24 0.27 -
EY -0.09 -0.04 -0.04 -0.22 -0.15 0.67 369.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 370.97 -
P/NAPS 1.23 1.27 0.94 1.18 1.46 0.94 0.95 18.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 08/05/13 30/01/13 07/11/12 29/08/12 25/04/12 16/02/12 -
Price 1.06 1.12 1.02 0.95 1.08 1.37 1.25 -
P/RPS 13.95 17.85 14.80 13.78 15.33 18.71 15.64 -7.34%
P/EPS -1,177.78 -3,000.75 -3,081.70 -451.17 -590.77 165.99 0.27 -
EY -0.08 -0.03 -0.03 -0.22 -0.17 0.60 366.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 368.00 -
P/NAPS 1.31 1.37 1.24 1.16 1.32 1.04 0.95 23.91%

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