[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -122.14%
YoY- 96.59%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 132,495 117,278 136,831 12,327 13,023 13,494 64,401 12.77%
PBT 3,862 -5,089 5,727 -1,363 -161,251 -3,878 -1,689 -
Tax -628 -205 -502 -4,326 -5,342 3,878 1,689 -
NP 3,234 -5,294 5,225 -5,689 -166,593 0 0 -
-
NP to SH 3,234 -5,284 5,225 -5,689 -166,593 -8,337 -3,651 -
-
Tax Rate 16.26% - 8.77% - - - - -
Total Cost 129,261 122,572 131,606 18,016 179,616 13,494 64,401 12.30%
-
Net Worth 85,377 80,296 36,302 50,568 67,716 243,210 262,415 -17.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,377 80,296 36,302 50,568 67,716 243,210 262,415 -17.06%
NOSH 129,360 129,509 129,652 57,464 57,386 57,496 57,046 14.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.44% -4.51% 3.82% -46.15% -1,279.22% 0.00% 0.00% -
ROE 3.79% -6.58% 14.39% -11.25% -246.02% -3.43% -1.39% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 102.42 90.56 105.54 21.45 22.69 23.47 112.89 -1.60%
EPS 2.50 -4.08 4.03 -9.90 290.30 -14.50 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.28 0.88 1.18 4.23 4.60 -27.63%
Adjusted Per Share Value based on latest NOSH - 56,872
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 81.78 72.39 84.46 7.61 8.04 8.33 39.75 12.77%
EPS 2.00 -3.26 3.23 -3.51 -102.83 -5.15 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.527 0.4956 0.2241 0.3121 0.418 1.5012 1.6198 -17.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.83 1.00 0.50 1.32 1.29 1.89 2.18 -
P/RPS 0.81 1.10 0.47 6.15 5.68 8.05 1.93 -13.46%
P/EPS 33.20 -24.51 12.41 -13.33 -0.44 -13.03 -34.06 -
EY 3.01 -4.08 8.06 -7.50 -225.04 -7.67 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.61 1.79 1.50 1.09 0.45 0.47 17.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 16/02/06 28/02/05 26/02/04 18/02/03 27/03/02 28/02/01 -
Price 0.87 1.05 0.54 1.37 1.11 2.35 2.10 -
P/RPS 0.85 1.16 0.51 6.39 4.89 10.01 1.86 -12.23%
P/EPS 34.80 -25.74 13.40 -13.84 -0.38 -16.21 -32.81 -
EY 2.87 -3.89 7.46 -7.23 -261.53 -6.17 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.69 1.93 1.56 0.94 0.56 0.46 19.19%

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