[CIHLDG] QoQ Annualized 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- 44.47%
YoY- 98.29%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 253,432 76,533 24,774 12,327 25,020 27,047 25,268 363.13%
PBT 13,112 -57,100 -4,889 -1,363 -4,084 -169,271 -222,008 -
Tax -3,660 -7,496 -8,288 -4,326 -6,160 -6,473 -9,534 -47.08%
NP 9,452 -64,596 -13,177 -5,689 -10,244 -175,744 -231,542 -
-
NP to SH 9,452 -64,596 -13,177 -5,689 -10,244 -175,744 -231,542 -
-
Tax Rate 27.91% - - - - - - -
Total Cost 243,980 141,129 37,951 18,016 35,264 202,791 256,810 -3.34%
-
Net Worth 33,757 13,135 46,542 50,568 52,927 56,237 60,237 -31.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 33,757 13,135 46,542 50,568 52,927 56,237 60,237 -31.95%
NOSH 129,835 54,731 57,459 57,464 56,911 57,384 57,369 72.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.73% -84.40% -53.19% -46.15% -40.94% -649.77% -916.35% -
ROE 28.00% -491.77% -28.31% -11.25% -19.35% -312.51% -384.38% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 195.20 139.83 43.12 21.45 43.96 47.13 44.04 169.09%
EPS 7.28 -118.01 -22.93 -9.90 -18.00 -344.60 -403.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.81 0.88 0.93 0.98 1.05 -60.46%
Adjusted Per Share Value based on latest NOSH - 56,872
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 156.44 47.24 15.29 7.61 15.44 16.70 15.60 363.08%
EPS 5.83 -39.87 -8.13 -3.51 -6.32 -108.48 -142.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.0811 0.2873 0.3122 0.3267 0.3471 0.3718 -31.94%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 0.73 1.35 1.32 1.16 0.95 0.95 -
P/RPS 0.28 0.52 3.13 6.15 2.64 2.02 2.16 -74.29%
P/EPS 7.55 -0.62 -5.89 -13.33 -6.44 -0.31 -0.24 -
EY 13.24 -161.68 -16.99 -7.50 -15.52 -322.37 -424.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.04 1.67 1.50 1.25 0.97 0.90 76.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 29/09/04 27/05/04 26/02/04 21/11/03 27/08/03 28/05/03 -
Price 0.48 0.54 0.77 1.37 1.29 1.41 0.94 -
P/RPS 0.25 0.39 1.79 6.39 2.93 2.99 2.13 -75.93%
P/EPS 6.59 -0.46 -3.36 -13.84 -7.17 -0.46 -0.23 -
EY 15.17 -218.56 -29.78 -7.23 -13.95 -217.20 -429.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.25 0.95 1.56 1.39 1.44 0.90 61.45%

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