[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -93.52%
YoY- 101.19%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 224,242 234,556 225,008 267,975 284,348 273,662 253,432 -7.84%
PBT -13,072 -10,178 5,468 -1,818 13,668 11,454 13,112 -
Tax -472 -410 -1,268 2,608 -1,856 -1,004 -3,660 -74.50%
NP -13,544 -10,588 4,200 790 11,812 10,450 9,452 -
-
NP to SH -13,585 -10,568 4,236 766 11,812 10,450 9,452 -
-
Tax Rate - - 23.19% - 13.58% 8.77% 27.91% -
Total Cost 237,786 245,144 220,808 267,185 272,536 263,212 243,980 -1.70%
-
Net Worth 75,185 80,296 33,578 86,027 40,150 36,302 33,757 70.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,185 80,296 33,578 86,027 40,150 36,302 33,757 70.63%
NOSH 129,631 129,509 129,146 130,344 129,517 129,652 129,835 -0.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -6.04% -4.51% 1.87% 0.29% 4.15% 3.82% 3.73% -
ROE -18.07% -13.16% 12.62% 0.89% 29.42% 28.79% 28.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 172.99 181.11 174.23 205.59 219.54 211.07 195.20 -7.74%
EPS -10.48 -8.16 3.28 0.59 9.12 8.06 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.26 0.66 0.31 0.28 0.26 70.81%
Adjusted Per Share Value based on latest NOSH - 129,648
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 138.42 144.79 138.89 165.42 175.52 168.93 156.44 -7.84%
EPS -8.39 -6.52 2.61 0.47 7.29 6.45 5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.4957 0.2073 0.531 0.2478 0.2241 0.2084 70.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.85 1.00 1.15 0.60 0.49 0.50 0.55 -
P/RPS 0.49 0.55 0.66 0.29 0.22 0.24 0.28 45.26%
P/EPS -8.11 -12.25 35.06 102.10 5.37 6.20 7.55 -
EY -12.33 -8.16 2.85 0.98 18.61 16.12 13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.61 4.42 0.91 1.58 1.79 2.12 -21.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 16/02/06 24/11/05 25/08/05 30/05/05 28/02/05 30/11/04 -
Price 0.86 1.05 1.15 1.19 0.50 0.54 0.48 -
P/RPS 0.50 0.58 0.66 0.58 0.23 0.26 0.25 58.80%
P/EPS -8.21 -12.87 35.06 202.49 5.48 6.70 6.59 -
EY -12.19 -7.77 2.85 0.49 18.24 14.93 15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.69 4.42 1.80 1.61 1.93 1.85 -13.83%

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