[CIHLDG] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 30.51%
YoY- -1118.9%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 224,242 284,348 24,774 25,268 25,493 99,061 130,333 9.46%
PBT -13,072 13,668 -4,889 -222,008 -10,085 -5,518 18,557 -
Tax -472 -1,856 -8,288 -9,534 10,085 5,518 -624 -4.54%
NP -13,544 11,812 -13,177 -231,542 0 0 17,933 -
-
NP to SH -13,585 11,812 -13,177 -231,542 -18,996 -10,624 17,933 -
-
Tax Rate - 13.58% - - - - 3.36% -
Total Cost 237,786 272,536 37,951 256,810 25,493 99,061 112,400 13.29%
-
Net Worth 75,185 40,150 46,542 60,237 237,258 257,383 280,695 -19.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 75,185 40,150 46,542 60,237 237,258 257,383 280,695 -19.70%
NOSH 129,631 129,517 57,459 57,369 57,447 57,323 58,478 14.18%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.04% 4.15% -53.19% -916.35% 0.00% 0.00% 13.76% -
ROE -18.07% 29.42% -28.31% -384.38% -8.01% -4.13% 6.39% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.99 219.54 43.12 44.04 44.38 172.81 222.87 -4.13%
EPS -10.48 9.12 -22.93 -403.60 -33.07 -18.53 30.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.31 0.81 1.05 4.13 4.49 4.80 -29.67%
Adjusted Per Share Value based on latest NOSH - 57,430
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 138.41 175.52 15.29 15.60 15.74 61.15 80.45 9.46%
EPS -8.39 7.29 -8.13 -142.92 -11.73 -6.56 11.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.2478 0.2873 0.3718 1.4645 1.5887 1.7326 -19.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.85 0.49 1.35 0.95 2.33 1.66 6.60 -
P/RPS 0.49 0.22 3.13 2.16 5.25 0.96 2.96 -25.89%
P/EPS -8.11 5.37 -5.89 -0.24 -7.05 -8.96 21.52 -
EY -12.33 18.61 -16.99 -424.84 -14.19 -11.16 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.58 1.67 0.90 0.56 0.37 1.37 1.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 30/05/05 27/05/04 28/05/03 31/05/02 30/05/01 29/05/00 -
Price 0.86 0.50 0.77 0.94 2.00 1.81 5.60 -
P/RPS 0.50 0.23 1.79 2.13 4.51 1.05 2.51 -23.56%
P/EPS -8.21 5.48 -3.36 -0.23 -6.05 -9.77 18.26 -
EY -12.19 18.24 -29.78 -429.36 -16.53 -10.24 5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.61 0.95 0.90 0.48 0.40 1.17 3.99%

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