[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 114.63%
YoY- 192.27%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 284,624 272,744 225,008 253,432 25,020 30,252 28,920 46.36%
PBT 15,576 8,268 5,468 13,112 -4,084 -9,572 -8,020 -
Tax -3,164 -1,164 -1,268 -3,660 -6,160 -6,584 8,020 -
NP 12,412 7,104 4,200 9,452 -10,244 -16,156 0 -
-
NP to SH 12,428 7,104 4,236 9,452 -10,244 -16,156 -17,260 -
-
Tax Rate 20.31% 14.08% 23.19% 27.91% - - - -
Total Cost 272,212 265,640 220,808 243,980 35,264 46,408 28,920 45.28%
-
Net Worth 93,209 84,262 33,578 33,757 52,927 231,377 242,790 -14.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 93,209 84,262 33,578 33,757 52,927 231,377 242,790 -14.74%
NOSH 129,458 129,635 129,146 129,835 56,911 57,699 57,533 14.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.36% 2.60% 1.87% 3.73% -40.94% -53.40% 0.00% -
ROE 13.33% 8.43% 12.62% 28.00% -19.35% -6.98% -7.11% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 219.86 210.39 174.23 195.20 43.96 52.43 50.27 27.86%
EPS 9.60 5.48 3.28 7.28 -18.00 -28.00 -30.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.65 0.26 0.26 0.93 4.01 4.22 -25.51%
Adjusted Per Share Value based on latest NOSH - 129,835
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 175.69 168.36 138.89 156.44 15.44 18.67 17.85 46.36%
EPS 7.67 4.39 2.61 5.83 -6.32 -9.97 -10.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5201 0.2073 0.2084 0.3267 1.4283 1.4987 -14.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.87 0.87 1.15 0.55 1.16 1.50 1.68 -
P/RPS 0.40 0.41 0.66 0.28 2.64 2.86 3.34 -29.78%
P/EPS 9.06 15.88 35.06 7.55 -6.44 -5.36 -5.60 -
EY 11.03 6.30 2.85 13.24 -15.52 -18.67 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.34 4.42 2.12 1.25 0.37 0.40 20.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 21/11/06 24/11/05 30/11/04 21/11/03 29/11/02 29/11/01 -
Price 1.12 0.87 1.15 0.48 1.29 1.47 1.92 -
P/RPS 0.51 0.41 0.66 0.25 2.93 2.80 3.82 -28.49%
P/EPS 11.67 15.88 35.06 6.59 -7.17 -5.25 -6.40 -
EY 8.57 6.30 2.85 15.17 -13.95 -19.05 -15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.34 4.42 1.85 1.39 0.37 0.45 23.01%

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