[CIHLDG] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -2113.13%
YoY- -202.43%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 270,778 169,847 92,257 39,634 38,950 39,539 39,373 260.37%
PBT 3,059 -360 -1,376 -1,582 492 462 71 1120.59%
Tax -2,510 -1,295 -909 -415 -397 -479 -603 158.09%
NP 549 -1,655 -2,285 -1,997 95 -17 -532 -
-
NP to SH 272 -1,932 -2,562 -1,993 99 -13 -528 -
-
Tax Rate 82.05% - - - 80.69% 103.68% 849.30% -
Total Cost 270,229 171,502 94,542 41,631 38,855 39,556 39,905 256.68%
-
Net Worth 137,700 136,079 120,770 113,642 106,599 118,079 116,099 12.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 137,700 136,079 120,770 113,642 106,599 118,079 116,099 12.01%
NOSH 162,000 162,000 162,000 142,000 142,000 142,000 142,000 9.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.20% -0.97% -2.48% -5.04% 0.24% -0.04% -1.35% -
ROE 0.20% -1.42% -2.12% -1.75% 0.09% -0.01% -0.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.15 104.84 63.40 27.90 29.96 27.46 27.47 232.20%
EPS 0.17 -1.19 -1.76 -1.40 0.08 -0.01 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.83 0.80 0.82 0.82 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.14 104.84 56.95 24.46 24.04 24.41 24.30 260.40%
EPS 0.17 -1.19 -1.58 -1.23 0.06 -0.01 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.7455 0.7015 0.658 0.7289 0.7166 12.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.98 1.04 1.08 1.17 1.11 1.02 1.00 -
P/RPS 0.59 0.99 1.70 4.19 3.70 3.71 3.64 -70.17%
P/EPS 583.68 -87.20 -61.34 -83.39 1,457.58 -11,298.46 -271.46 -
EY 0.17 -1.15 -1.63 -1.20 0.07 -0.01 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.30 1.46 1.35 1.24 1.23 -4.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 14/11/14 27/08/14 07/05/14 12/02/14 18/11/13 29/08/13 -
Price 1.02 1.00 1.00 1.15 1.15 1.08 1.06 -
P/RPS 0.61 0.95 1.58 4.12 3.84 3.93 3.86 -70.67%
P/EPS 607.50 -83.85 -56.79 -81.97 1,510.10 -11,963.08 -287.75 -
EY 0.16 -1.19 -1.76 -1.22 0.07 -0.01 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.19 1.20 1.44 1.40 1.32 1.31 -5.66%

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