[CIHLDG] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 98.54%
YoY- 36.59%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 68,186 56,252 63,358 6,255 7,563 7,230 37,300 10.57%
PBT 2,067 1,367 3,278 -1,021 -2,393 -2,005 1,693 3.38%
Tax -291 -317 -915 -1,540 -1,646 2,005 -593 -11.18%
NP 1,776 1,050 2,363 -2,561 -4,039 0 1,100 8.30%
-
NP to SH 1,776 1,059 2,363 -2,561 -4,039 -4,315 1,100 8.30%
-
Tax Rate 14.08% 23.19% 27.91% - - - 35.03% -
Total Cost 66,410 55,202 60,995 8,816 11,602 7,230 36,200 10.63%
-
Net Worth 84,262 33,578 33,757 52,927 231,377 242,790 269,210 -17.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,262 33,578 33,757 52,927 231,377 242,790 269,210 -17.59%
NOSH 129,635 129,146 129,835 56,911 57,699 57,533 57,894 14.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.60% 1.87% 3.73% -40.94% -53.40% 0.00% 2.95% -
ROE 2.11% 3.15% 7.00% -4.84% -1.75% -1.78% 0.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.60 43.56 48.80 10.99 13.11 12.57 64.43 -3.32%
EPS 1.37 0.82 1.82 -4.50 -7.00 -7.50 1.90 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.26 0.26 0.93 4.01 4.22 4.65 -27.94%
Adjusted Per Share Value based on latest NOSH - 56,911
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.09 34.72 39.11 3.86 4.67 4.46 23.02 10.57%
EPS 1.10 0.65 1.46 -1.58 -2.49 -2.66 0.68 8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.2073 0.2084 0.3267 1.4282 1.4986 1.6617 -17.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.87 1.15 0.55 1.16 1.50 1.68 3.20 -
P/RPS 1.65 2.64 1.13 10.55 11.44 13.37 4.97 -16.78%
P/EPS 63.50 140.24 30.22 -25.78 -21.43 -22.40 168.42 -14.99%
EY 1.57 0.71 3.31 -3.88 -4.67 -4.46 0.59 17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 4.42 2.12 1.25 0.37 0.40 0.69 11.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 30/11/04 21/11/03 29/11/02 29/11/01 27/11/00 -
Price 0.87 1.15 0.48 1.29 1.47 1.92 2.97 -
P/RPS 1.65 2.64 0.98 11.74 11.21 15.28 4.61 -15.73%
P/EPS 63.50 140.24 26.37 -28.67 -21.00 -25.60 156.32 -13.93%
EY 1.57 0.71 3.79 -3.49 -4.76 -3.91 0.64 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 4.42 1.85 1.39 0.37 0.45 0.64 13.10%

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