[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.56%
YoY- 283.69%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 282,276 264,990 234,556 273,662 12,327 26,046 26,988 47.85%
PBT 16,322 7,724 -10,178 11,454 -1,363 -322,502 -7,756 -
Tax -3,640 -1,256 -410 -1,004 -4,326 -10,684 7,756 -
NP 12,682 6,468 -10,588 10,450 -5,689 -333,186 0 -
-
NP to SH 12,690 6,468 -10,568 10,450 -5,689 -333,186 -16,674 -
-
Tax Rate 22.30% 16.26% - 8.77% - - - -
Total Cost 269,594 258,522 245,144 263,212 18,016 359,232 26,988 46.72%
-
Net Worth 97,117 85,377 80,296 36,302 50,568 67,716 243,210 -14.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 97,117 85,377 80,296 36,302 50,568 67,716 243,210 -14.18%
NOSH 129,489 129,360 129,509 129,652 57,464 57,386 57,496 14.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.49% 2.44% -4.51% 3.82% -46.15% -1,279.22% 0.00% -
ROE 13.07% 7.58% -13.16% 28.79% -11.25% -492.03% -6.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 217.99 204.85 181.11 211.07 21.45 45.39 46.94 29.15%
EPS 9.80 5.00 -8.16 8.06 -9.90 580.60 -29.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.66 0.62 0.28 0.88 1.18 4.23 -25.03%
Adjusted Per Share Value based on latest NOSH - 129,502
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 174.24 163.57 144.79 168.93 7.61 16.08 16.66 47.85%
EPS 7.83 3.99 -6.52 6.45 -3.51 -205.67 -10.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.527 0.4957 0.2241 0.3122 0.418 1.5013 -14.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.99 0.83 1.00 0.50 1.32 1.29 1.89 -
P/RPS 0.45 0.41 0.55 0.24 6.15 2.84 4.03 -30.59%
P/EPS 10.10 16.60 -12.25 6.20 -13.33 -0.22 -6.52 -
EY 9.90 6.02 -8.16 16.12 -7.50 -450.08 -15.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.26 1.61 1.79 1.50 1.09 0.45 19.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/01/08 27/02/07 16/02/06 28/02/05 26/02/04 18/02/03 27/03/02 -
Price 1.00 0.87 1.05 0.54 1.37 1.11 2.35 -
P/RPS 0.46 0.42 0.58 0.26 6.39 2.45 5.01 -32.82%
P/EPS 10.20 17.40 -12.87 6.70 -13.84 -0.19 -8.10 -
EY 9.80 5.75 -7.77 14.93 -7.23 -523.06 -12.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.32 1.69 1.93 1.56 0.94 0.56 15.50%

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