[CIHLDG] QoQ TTM 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- 91.48%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 133,637 76,534 26,678 26,350 25,738 27,046 26,319 194.54%
PBT -52,802 -57,101 -6,433 -9,381 -167,897 -169,269 -167,092 -53.50%
Tax -6,872 -7,497 -5,539 -5,459 -6,369 -6,475 -10,073 -22.44%
NP -59,674 -64,598 -11,972 -14,840 -174,266 -175,744 -177,165 -51.49%
-
NP to SH -59,674 -64,598 -11,972 -14,840 -174,266 -175,744 -177,165 -51.49%
-
Tax Rate - - - - - - - -
Total Cost 193,311 141,132 38,650 41,190 200,004 202,790 203,484 -3.35%
-
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 - - - - - - 402 -
Div Payout % - - - - - - 0.00% -
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 -44.65% -84.40% -44.88% -56.32% -677.08% -649.80% -673.14% -
ROE -176.77% -407.87% -25.71% -29.65% -329.26% -310.75% -293.79% -
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 102.93 115.98 46.41 46.33 45.22 46.87 45.83 71.24%
EPS -45.96 -97.89 -20.83 -26.09 -306.21 -304.53 -308.48 -71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
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 82.49 47.24 16.47 16.26 15.89 16.69 16.25 194.49%
EPS -36.83 -39.87 -7.39 -9.16 -107.57 -108.48 -109.36 -51.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
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 0.53 0.63 2.91 2.85 2.56 2.03 2.07 -59.57%
P/EPS -1.20 -0.75 -6.48 -5.06 -0.38 -0.31 -0.31 145.92%
EY -83.57 -134.09 -15.43 -19.77 -263.97 -320.56 -324.72 -59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
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 0.47 0.47 1.66 2.96 2.85 3.01 2.05 -62.43%
P/EPS -1.04 -0.55 -3.70 -5.25 -0.42 -0.46 -0.30 128.53%
EY -95.75 -181.27 -27.05 -19.05 -237.37 -215.98 -328.17 -55.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
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