[CIHLDG] YoY Cumulative 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- 103.66%
YoY- 192.27%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 71,156 68,186 56,252 63,358 6,255 7,563 7,230 46.36%
PBT 3,894 2,067 1,367 3,278 -1,021 -2,393 -2,005 -
Tax -791 -291 -317 -915 -1,540 -1,646 2,005 -
NP 3,103 1,776 1,050 2,363 -2,561 -4,039 0 -
-
NP to SH 3,107 1,776 1,059 2,363 -2,561 -4,039 -4,315 -
-
Tax Rate 20.31% 14.08% 23.19% 27.91% - - - -
Total Cost 68,053 66,410 55,202 60,995 8,816 11,602 7,230 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 3.33% 2.11% 3.15% 7.00% -4.84% -1.75% -1.78% -
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 54.96 52.60 43.56 48.80 10.99 13.11 12.57 27.86%
EPS 2.40 1.37 0.82 1.82 -4.50 -7.00 -7.50 -
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 43.92 42.09 34.72 39.11 3.86 4.67 4.46 46.37%
EPS 1.92 1.10 0.65 1.46 -1.58 -2.49 -2.66 -
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 1.58 1.65 2.64 1.13 10.55 11.44 13.37 -29.93%
P/EPS 36.25 63.50 140.24 30.22 -25.78 -21.43 -22.40 -
EY 2.76 1.57 0.71 3.31 -3.88 -4.67 -4.46 -
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 2.04 1.65 2.64 0.98 11.74 11.21 15.28 -28.49%
P/EPS 46.67 63.50 140.24 26.37 -28.67 -21.00 -25.60 -
EY 2.14 1.57 0.71 3.79 -3.49 -4.76 -3.91 -
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