[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 140.83%
YoY- 172.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,257 28,746 19,153 9,953 39,373 28,485 19,576 181.89%
PBT -1,376 -1,649 456 327 71 4 35 -
Tax -909 -214 -175 -111 -604 -404 -381 78.83%
NP -2,285 -1,863 281 216 -533 -400 -346 253.21%
-
NP to SH -2,562 -1,863 281 216 -529 -400 -346 281.29%
-
Tax Rate - - 38.38% 33.94% 850.70% 10,100.00% 1,088.57% -
Total Cost 94,542 30,609 18,872 9,737 39,906 28,885 19,922 183.20%
-
Net Worth 120,770 113,600 116,439 116,439 115,020 116,439 116,439 2.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 120,770 113,600 116,439 116,439 115,020 116,439 116,439 2.47%
NOSH 162,000 142,000 142,000 142,000 142,000 142,000 142,000 9.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.48% -6.48% 1.47% 2.17% -1.35% -1.40% -1.77% -
ROE -2.12% -1.64% 0.24% 0.19% -0.46% -0.34% -0.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.40 20.24 13.49 7.01 27.73 20.06 13.79 177.26%
EPS -1.76 -1.31 0.20 0.15 -0.37 -0.28 -0.24 278.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.82 0.82 0.81 0.82 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 142,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.95 17.74 11.82 6.14 24.30 17.58 12.08 181.95%
EPS -1.58 -1.15 0.17 0.13 -0.33 -0.25 -0.21 285.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7012 0.7188 0.7188 0.71 0.7188 0.7188 2.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.08 1.17 1.11 1.02 1.00 1.04 0.77 -
P/RPS 1.70 5.78 8.23 14.55 3.61 5.18 5.59 -54.87%
P/EPS -61.34 -89.18 560.93 670.56 -268.43 -369.20 -316.01 -66.57%
EY -1.63 -1.12 0.18 0.15 -0.37 -0.27 -0.32 196.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.46 1.35 1.24 1.23 1.27 0.94 24.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 07/05/14 12/02/14 18/11/13 29/08/13 08/05/13 30/01/13 -
Price 1.00 1.15 1.15 1.08 1.06 1.12 1.02 -
P/RPS 1.58 5.68 8.53 15.41 3.82 5.58 7.40 -64.37%
P/EPS -56.79 -87.65 581.14 710.00 -284.54 -397.60 -418.61 -73.69%
EY -1.76 -1.14 0.17 0.14 -0.35 -0.25 -0.24 278.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.40 1.32 1.31 1.37 1.24 -2.16%

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