[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 103.66%
YoY- 192.27%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 267,975 213,261 136,831 63,358 76,533 18,581 12,327 680.38%
PBT -1,818 10,251 5,727 3,278 -57,100 -3,667 -1,363 21.19%
Tax 2,608 -1,392 -502 -915 -7,496 -6,216 -4,326 -
NP 790 8,859 5,225 2,363 -64,596 -9,883 -5,689 -
-
NP to SH 766 8,859 5,225 2,363 -64,596 -9,883 -5,689 -
-
Tax Rate - 13.58% 8.77% 27.91% - - - -
Total Cost 267,185 204,402 131,606 60,995 141,129 28,464 18,016 504.62%
-
Net Worth 86,027 40,150 36,302 33,757 13,135 46,542 50,568 42.55%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 86,027 40,150 36,302 33,757 13,135 46,542 50,568 42.55%
NOSH 130,344 129,517 129,652 129,835 54,731 57,459 57,464 72.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.29% 4.15% 3.82% 3.73% -84.40% -53.19% -46.15% -
ROE 0.89% 22.06% 14.39% 7.00% -491.77% -21.23% -11.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 205.59 164.66 105.54 48.80 139.83 32.34 21.45 351.83%
EPS 0.59 6.84 4.03 1.82 -118.01 -17.20 -9.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.31 0.28 0.26 0.24 0.81 0.88 -17.46%
Adjusted Per Share Value based on latest NOSH - 129,835
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 165.41 131.64 84.46 39.11 47.24 11.47 7.61 680.30%
EPS 0.47 5.47 3.23 1.46 -39.87 -6.10 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.2478 0.2241 0.2084 0.0811 0.2873 0.3121 42.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.60 0.49 0.50 0.55 0.73 1.35 1.32 -
P/RPS 0.29 0.30 0.47 1.13 0.52 4.17 6.15 -86.97%
P/EPS 102.10 7.16 12.41 30.22 -0.62 -7.85 -13.33 -
EY 0.98 13.96 8.06 3.31 -161.68 -12.74 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.58 1.79 2.12 3.04 1.67 1.50 -28.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 30/11/04 29/09/04 27/05/04 26/02/04 -
Price 1.19 0.50 0.54 0.48 0.54 0.77 1.37 -
P/RPS 0.58 0.30 0.51 0.98 0.39 2.38 6.39 -79.83%
P/EPS 202.49 7.31 13.40 26.37 -0.46 -4.48 -13.84 -
EY 0.49 13.68 7.46 3.79 -218.56 -22.34 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.61 1.93 1.85 2.25 0.95 1.56 10.01%

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