[CIHLDG] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 24.59%
YoY- -14761.54%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 399,278 332,206 270,778 169,847 92,257 39,634 38,950 373.91%
PBT 17,151 7,756 3,059 -360 -1,376 -1,582 492 974.09%
Tax -4,058 -2,826 -2,510 -1,295 -909 -415 -397 373.00%
NP 13,093 4,930 549 -1,655 -2,285 -1,997 95 2592.33%
-
NP to SH 12,250 4,654 272 -1,932 -2,562 -1,993 99 2405.14%
-
Tax Rate 23.66% 36.44% 82.05% - - - 80.69% -
Total Cost 386,185 327,276 270,229 171,502 94,542 41,631 38,855 364.22%
-
Net Worth 147,420 140,940 137,700 136,079 120,770 113,642 106,599 24.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 147,420 140,940 137,700 136,079 120,770 113,642 106,599 24.20%
NOSH 162,000 162,000 162,000 162,000 162,000 142,000 142,000 9.20%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.28% 1.48% 0.20% -0.97% -2.48% -5.04% 0.24% -
ROE 8.31% 3.30% 0.20% -1.42% -2.12% -1.75% 0.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 246.47 205.07 167.15 104.84 63.40 27.90 29.96 309.09%
EPS 7.56 2.87 0.17 -1.19 -1.76 -1.40 0.08 1992.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.84 0.83 0.80 0.82 7.20%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 246.46 205.06 167.14 104.84 56.95 24.46 24.04 373.94%
EPS 7.56 2.87 0.17 -1.19 -1.58 -1.23 0.06 2435.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.84 0.7455 0.7015 0.658 24.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.44 2.29 0.98 1.04 1.08 1.17 1.11 -
P/RPS 0.99 1.12 0.59 0.99 1.70 4.19 3.70 -58.57%
P/EPS 32.27 79.71 583.68 -87.20 -61.34 -83.39 1,457.58 -92.17%
EY 3.10 1.25 0.17 -1.15 -1.63 -1.20 0.07 1160.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.63 1.15 1.24 1.30 1.46 1.35 58.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 07/05/14 12/02/14 -
Price 1.80 2.35 1.02 1.00 1.00 1.15 1.15 -
P/RPS 0.73 1.15 0.61 0.95 1.58 4.12 3.84 -67.03%
P/EPS 23.80 81.80 607.50 -83.85 -56.79 -81.97 1,510.10 -93.76%
EY 4.20 1.22 0.16 -1.19 -1.76 -1.22 0.07 1444.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.70 1.20 1.19 1.20 1.44 1.40 26.07%

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