[CIHLDG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -906.93%
YoY- -798.39%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,738 27,046 26,319 26,018 26,822 26,489 24,370 3.70%
PBT -167,897 -169,269 -167,092 -165,524 -8,539 -8,151 -14,334 414.99%
Tax -6,369 -6,475 -10,073 -10,488 -8,941 -9,605 86 -
NP -174,266 -175,744 -177,165 -176,012 -17,480 -17,756 -14,248 430.04%
-
NP to SH -174,266 -175,744 -177,165 -176,012 -17,480 -17,756 -21,186 306.96%
-
Tax Rate - - - - - - - -
Total Cost 200,004 202,790 203,484 202,030 44,302 44,245 38,618 199.04%
-
Net Worth 52,927 56,555 60,302 67,706 231,377 234,058 237,013 -63.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 402 402 402 402 286 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 52,927 56,555 60,302 67,706 231,377 234,058 237,013 -63.15%
NOSH 56,911 57,709 57,430 57,378 57,699 57,508 57,388 -0.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -677.08% -649.80% -673.14% -676.50% -65.17% -67.03% -58.47% -
ROE -329.26% -310.75% -293.79% -259.96% -7.55% -7.59% -8.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.22 46.87 45.83 45.34 46.49 46.06 42.47 4.26%
EPS -306.21 -304.53 -308.48 -306.75 -30.29 -30.88 -36.92 309.21%
DPS 0.00 0.00 0.70 0.70 0.70 0.70 0.50 -
NAPS 0.93 0.98 1.05 1.18 4.01 4.07 4.13 -62.95%
Adjusted Per Share Value based on latest NOSH - 57,378
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.89 16.69 16.25 16.06 16.56 16.35 15.04 3.72%
EPS -107.57 -108.48 -109.36 -108.64 -10.79 -10.96 -13.08 306.91%
DPS 0.00 0.00 0.25 0.25 0.25 0.25 0.18 -
NAPS 0.3267 0.3491 0.3722 0.4179 1.4282 1.4447 1.463 -63.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.16 0.95 0.95 1.29 1.50 1.90 2.33 -
P/RPS 2.56 2.03 2.07 2.84 3.23 4.12 5.49 -39.83%
P/EPS -0.38 -0.31 -0.31 -0.42 -4.95 -6.15 -6.31 -84.60%
EY -263.97 -320.56 -324.72 -237.79 -20.20 -16.25 -15.84 551.31%
DY 0.00 0.00 0.74 0.54 0.47 0.37 0.21 -
P/NAPS 1.25 0.97 0.90 1.09 0.37 0.47 0.56 70.71%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 18/02/03 29/11/02 29/08/02 31/05/02 -
Price 1.29 1.41 0.94 1.11 1.47 1.77 2.00 -
P/RPS 2.85 3.01 2.05 2.45 3.16 3.84 4.71 -28.43%
P/EPS -0.42 -0.46 -0.30 -0.36 -4.85 -5.73 -5.42 -81.79%
EY -237.37 -215.98 -328.17 -276.36 -20.61 -17.44 -18.46 448.00%
DY 0.00 0.00 0.74 0.63 0.48 0.40 0.25 -
P/NAPS 1.39 1.44 0.90 0.94 0.37 0.43 0.48 103.03%

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