[CIHLDG] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- 63.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 265,775 222,160 267,975 76,533 27,047 26,489 79,546 22.25%
PBT 13,537 -4,831 -1,818 -57,100 -169,271 -8,151 -10,910 -
Tax -5,687 1,093 2,608 -7,496 -6,473 8,151 10,910 -
NP 7,850 -3,738 790 -64,596 -175,744 0 0 -
-
NP to SH 7,868 -3,764 766 -64,596 -175,744 -17,753 -14,906 -
-
Tax Rate 42.01% - - - - - - -
Total Cost 257,925 225,898 267,185 141,129 202,791 26,489 79,546 21.64%
-
Net Worth 90,698 83,067 86,027 13,135 56,315 233,834 251,018 -15.59%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 402 286 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 90,698 83,067 86,027 13,135 56,315 233,834 251,018 -15.59%
NOSH 129,568 129,793 130,344 54,731 57,464 57,453 57,310 14.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.95% -1.68% 0.29% -84.40% -649.77% 0.00% 0.00% -
ROE 8.67% -4.53% 0.89% -491.77% -312.07% -7.59% -5.94% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 205.12 171.16 205.59 139.83 47.07 46.11 138.80 6.72%
EPS 6.07 -2.90 0.59 -118.01 -344.60 -30.90 -26.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.50 -
NAPS 0.70 0.64 0.66 0.24 0.98 4.07 4.38 -26.32%
Adjusted Per Share Value based on latest NOSH - 65,991
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 164.05 137.13 165.41 47.24 16.69 16.35 49.10 22.25%
EPS 4.86 -2.32 0.47 -39.87 -108.48 -10.96 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.18 -
NAPS 0.5598 0.5127 0.531 0.0811 0.3476 1.4434 1.5494 -15.59%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.88 0.94 0.60 0.73 0.95 1.90 1.76 -
P/RPS 0.43 0.55 0.29 0.52 2.02 4.12 1.27 -16.50%
P/EPS 14.49 -32.41 102.10 -0.62 -0.31 -6.15 -6.77 -
EY 6.90 -3.09 0.98 -161.68 -321.93 -16.26 -14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.37 0.28 -
P/NAPS 1.26 1.47 0.91 3.04 0.97 0.47 0.40 21.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 25/08/05 29/09/04 26/02/04 29/08/02 29/08/01 -
Price 0.85 0.79 1.19 0.54 1.37 1.77 2.12 -
P/RPS 0.41 0.46 0.58 0.39 2.91 3.84 1.53 -19.69%
P/EPS 14.00 -27.24 202.49 -0.46 -0.45 -5.73 -8.15 -
EY 7.14 -3.67 0.49 -218.56 -223.23 -17.46 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.40 0.24 -
P/NAPS 1.21 1.23 1.80 2.25 1.40 0.43 0.48 16.65%

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