[CIHLDG] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 21.12%
YoY- 191.5%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,252 54,714 76,430 73,474 63,358 57,952 6,255 331.87%
PBT 1,367 -12,069 4,524 2,448 3,278 -53,433 -2,306 -
Tax -317 3,982 -890 414 -915 -1,280 -1,890 -69.55%
NP 1,050 -8,087 3,634 2,862 2,363 -54,713 -4,196 -
-
NP to SH 1,059 -8,093 3,634 2,862 2,363 -54,713 -4,196 -
-
Tax Rate 23.19% - 19.67% -16.91% 27.91% - - -
Total Cost 55,202 62,801 72,796 70,612 60,995 112,665 10,451 202.98%
-
Net Worth 33,578 32,412 40,233 36,260 33,757 15,837 46,558 -19.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 33,578 32,412 40,233 36,260 33,757 15,837 46,558 -19.56%
NOSH 129,146 129,648 129,785 129,502 129,835 65,991 57,479 71.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.87% -14.78% 4.75% 3.90% 3.73% -94.41% -67.08% -
ROE 3.15% -24.97% 9.03% 7.89% 7.00% -345.45% -9.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.56 42.20 58.89 56.74 48.80 87.82 10.88 151.92%
EPS 0.82 -6.24 2.80 2.21 1.82 -99.95 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.31 0.28 0.26 0.24 0.81 -53.08%
Adjusted Per Share Value based on latest NOSH - 129,502
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.72 33.77 47.18 45.35 39.11 35.77 3.86 331.93%
EPS 0.65 -5.00 2.24 1.77 1.46 -33.77 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.2001 0.2483 0.2238 0.2084 0.0978 0.2874 -19.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 0.60 0.49 0.50 0.55 0.73 1.35 -
P/RPS 2.64 1.42 0.83 0.88 1.13 0.83 12.41 -64.33%
P/EPS 140.24 -9.61 17.50 22.62 30.22 -0.88 -18.49 -
EY 0.71 -10.40 5.71 4.42 3.31 -113.57 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 2.40 1.58 1.79 2.12 3.04 1.67 91.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 30/05/05 28/02/05 30/11/04 29/09/04 27/05/04 -
Price 1.15 1.19 0.50 0.54 0.48 0.54 0.77 -
P/RPS 2.64 2.82 0.85 0.95 0.98 0.61 7.08 -48.16%
P/EPS 140.24 -19.06 17.86 24.43 26.37 -0.65 -10.55 -
EY 0.71 -5.25 5.60 4.09 3.79 -153.54 -9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 4.76 1.61 1.93 1.85 2.25 0.95 178.43%

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