[CIHLDG] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -439.58%
YoY- 63.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 266,639 222,160 267,976 76,534 27,046 26,489 79,546 22.32%
PBT 13,806 -4,830 -1,819 -57,101 -169,269 -8,151 -10,910 -
Tax -5,956 1,093 2,591 -7,497 -6,475 -9,605 12,010 -
NP 7,850 -3,737 772 -64,598 -175,744 -17,756 1,100 38.73%
-
NP to SH 7,868 -3,762 766 -64,598 -175,744 -17,756 -14,906 -
-
Tax Rate 43.14% - - - - - - -
Total Cost 258,789 225,897 267,204 141,132 202,790 44,245 78,446 21.99%
-
Net Worth 90,698 81,607 32,412 15,837 56,555 234,058 250,940 -15.59%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 402 286 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 90,698 81,607 32,412 15,837 56,555 234,058 250,940 -15.59%
NOSH 129,568 129,536 129,648 65,991 57,709 57,508 57,292 14.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.94% -1.68% 0.29% -84.40% -649.80% -67.03% 1.38% -
ROE 8.67% -4.61% 2.36% -407.87% -310.75% -7.59% -5.94% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 205.79 171.50 206.70 115.98 46.87 46.06 138.84 6.77%
EPS 6.07 -2.90 0.59 -97.89 -304.53 -30.88 -26.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.50 -
NAPS 0.70 0.63 0.25 0.24 0.98 4.07 4.38 -26.32%
Adjusted Per Share Value based on latest NOSH - 65,991
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 164.58 137.13 165.41 47.24 16.69 16.35 49.10 22.32%
EPS 4.86 -2.32 0.47 -39.87 -108.48 -10.96 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.18 -
NAPS 0.5598 0.5037 0.2001 0.0978 0.3491 1.4447 1.5489 -15.59%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.88 0.94 0.60 0.73 0.95 1.90 1.76 -
P/RPS 0.43 0.55 0.29 0.63 2.03 4.12 1.27 -16.50%
P/EPS 14.49 -32.37 101.55 -0.75 -0.31 -6.15 -6.76 -
EY 6.90 -3.09 0.98 -134.09 -320.56 -16.25 -14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.37 0.28 -
P/NAPS 1.26 1.49 2.40 3.04 0.97 0.47 0.40 21.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 25/08/05 29/09/04 27/08/03 29/08/02 29/08/01 -
Price 0.85 0.79 1.19 0.54 1.41 1.77 2.12 -
P/RPS 0.41 0.46 0.58 0.47 3.01 3.84 1.53 -19.69%
P/EPS 14.00 -27.20 201.41 -0.55 -0.46 -5.73 -8.15 -
EY 7.14 -3.68 0.50 -181.27 -215.98 -17.44 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.40 0.24 -
P/NAPS 1.21 1.25 4.76 2.25 1.44 0.43 0.48 16.65%

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