[CIHLDG] YoY Cumulative 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- 121.12%
YoY- 191.84%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 141,138 132,495 117,278 136,831 12,327 13,023 13,494 47.85%
PBT 8,161 3,862 -5,089 5,727 -1,363 -161,251 -3,878 -
Tax -1,820 -628 -205 -502 -4,326 -5,342 3,878 -
NP 6,341 3,234 -5,294 5,225 -5,689 -166,593 0 -
-
NP to SH 6,345 3,234 -5,284 5,225 -5,689 -166,593 -8,337 -
-
Tax Rate 22.30% 16.26% - 8.77% - - - -
Total Cost 134,797 129,261 122,572 131,606 18,016 179,616 13,494 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 6.53% 3.79% -6.58% 14.39% -11.25% -246.02% -3.43% -
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 109.00 102.42 90.56 105.54 21.45 22.69 23.47 29.15%
EPS 4.90 2.50 -4.08 4.03 -9.90 290.30 -14.50 -
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 87.12 81.78 72.39 84.46 7.61 8.04 8.33 47.85%
EPS 3.92 2.00 -3.26 3.23 -3.51 -102.83 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.527 0.4956 0.2241 0.3121 0.418 1.5012 -14.17%
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 0.91 0.81 1.10 0.47 6.15 5.68 8.05 -30.45%
P/EPS 20.20 33.20 -24.51 12.41 -13.33 -0.44 -13.03 -
EY 4.95 3.01 -4.08 8.06 -7.50 -225.04 -7.67 -
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 0.92 0.85 1.16 0.51 6.39 4.89 10.01 -32.81%
P/EPS 20.41 34.80 -25.74 13.40 -13.84 -0.38 -16.21 -
EY 4.90 2.87 -3.89 7.46 -7.23 -261.53 -6.17 -
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