[CIHLDG] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 8757.35%
YoY- 5721.65%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,787 10,019 10,396 11,348 9,080 10,046 10,819 -6.44%
PBT -64 -688 1,410 690,745 192 455 2,367 -
Tax -235 428 -238 -40,350 7,138 8,676 5,718 -
NP -299 -260 1,172 650,395 7,330 9,131 8,085 -
-
NP to SH -299 -260 1,172 650,395 7,343 9,138 8,102 -
-
Tax Rate - - 16.88% 5.84% -3,717.71% -1,906.81% -241.57% -
Total Cost 10,086 10,279 9,224 -639,047 1,750 915 2,734 138.18%
-
Net Worth 116,439 116,622 187,440 186,021 197,423 188,880 180,282 -25.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 653,206 - 9,941 - -
Div Payout % - - - 100.43% - 108.79% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 116,439 116,622 187,440 186,021 197,423 188,880 180,282 -25.22%
NOSH 142,000 142,222 142,000 142,001 142,030 142,015 141,955 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.06% -2.60% 11.27% 5,731.36% 80.73% 90.89% 74.73% -
ROE -0.26% -0.22% 0.63% 349.63% 3.72% 4.84% 4.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.89 7.04 7.32 7.99 6.39 7.07 7.62 -6.47%
EPS -0.21 -0.18 0.83 458.02 5.17 6.44 5.71 -
DPS 0.00 0.00 0.00 460.00 0.00 7.00 0.00 -
NAPS 0.82 0.82 1.32 1.31 1.39 1.33 1.27 -25.23%
Adjusted Per Share Value based on latest NOSH - 142,001
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.04 6.18 6.42 7.00 5.60 6.20 6.68 -6.47%
EPS -0.18 -0.16 0.72 401.48 4.53 5.64 5.00 -
DPS 0.00 0.00 0.00 403.21 0.00 6.14 0.00 -
NAPS 0.7188 0.7199 1.157 1.1483 1.2187 1.1659 1.1129 -25.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.97 1.20 1.24 1.24 4.20 3.29 3.10 -
P/RPS 14.07 17.03 16.94 15.52 65.70 46.51 40.67 -50.62%
P/EPS -460.67 -656.41 150.24 0.27 81.24 51.13 54.32 -
EY -0.22 -0.15 0.67 369.37 1.23 1.96 1.84 -
DY 0.00 0.00 0.00 370.97 0.00 2.13 0.00 -
P/NAPS 1.18 1.46 0.94 0.95 3.02 2.47 2.44 -38.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 29/08/12 25/04/12 16/02/12 15/11/11 25/08/11 20/04/11 -
Price 0.95 1.08 1.37 1.25 5.28 4.34 3.02 -
P/RPS 13.78 15.33 18.71 15.64 82.59 61.35 39.63 -50.45%
P/EPS -451.17 -590.77 165.99 0.27 102.13 67.45 52.91 -
EY -0.22 -0.17 0.60 366.42 0.98 1.48 1.89 -
DY 0.00 0.00 0.00 368.00 0.00 1.61 0.00 -
P/NAPS 1.16 1.32 1.04 0.95 3.80 3.26 2.38 -37.98%

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