[CIHLDG] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -22.14%
YoY- 98.08%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 63,358 57,952 6,255 6,072 6,255 8,096 5,927 383.17%
PBT 3,278 -53,433 -2,306 -341 -1,021 -2,765 -5,254 -
Tax -915 -1,280 -1,890 -2,787 -1,540 678 -1,810 -36.46%
NP 2,363 -54,713 -4,196 -3,128 -2,561 -2,087 -7,064 -
-
NP to SH 2,363 -54,713 -4,196 -3,128 -2,561 -2,087 -7,064 -
-
Tax Rate 27.91% - - - - - - -
Total Cost 60,995 112,665 10,451 9,200 8,816 10,183 12,991 179.60%
-
Net Worth 33,757 15,837 46,558 50,047 52,927 56,555 60,302 -32.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 33,757 15,837 46,558 50,047 52,927 56,555 60,302 -32.00%
NOSH 129,835 65,991 57,479 56,872 56,911 57,709 57,430 71.99%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.73% -94.41% -67.08% -51.52% -40.94% -25.78% -119.18% -
ROE 7.00% -345.45% -9.01% -6.25% -4.84% -3.69% -11.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 48.80 87.82 10.88 10.68 10.99 14.03 10.32 180.92%
EPS 1.82 -99.95 -7.30 -5.50 -4.50 -4.10 -12.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.81 0.88 0.93 0.98 1.05 -60.46%
Adjusted Per Share Value based on latest NOSH - 56,872
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.11 35.77 3.86 3.75 3.86 5.00 3.66 383.05%
EPS 1.46 -33.77 -2.59 -1.93 -1.58 -1.29 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.0978 0.2874 0.3089 0.3267 0.3491 0.3722 -31.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 0.73 1.35 1.32 1.16 0.95 0.95 -
P/RPS 1.13 0.83 12.41 12.36 10.55 6.77 9.21 -75.21%
P/EPS 30.22 -0.88 -18.49 -24.00 -25.78 -26.27 -7.72 -
EY 3.31 -113.57 -5.41 -4.17 -3.88 -3.81 -12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.04 1.67 1.50 1.25 0.97 0.90 76.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 29/09/04 27/05/04 26/02/04 21/11/03 27/08/03 28/05/03 -
Price 0.48 0.54 0.77 1.37 1.29 1.41 0.94 -
P/RPS 0.98 0.61 7.08 12.83 11.74 10.05 9.11 -77.28%
P/EPS 26.37 -0.65 -10.55 -24.91 -28.67 -38.99 -7.64 -
EY 3.79 -153.54 -9.48 -4.01 -3.49 -2.56 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.25 0.95 1.56 1.39 1.44 0.90 61.45%

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