[CIHLDG] QoQ TTM 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- 101.67%
YoY- 101.19%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 222,896 248,422 260,870 267,976 271,214 201,039 133,637 40.68%
PBT -21,873 -12,634 -3,730 -1,819 -43,183 -50,013 -52,802 -44.46%
Tax 3,629 2,888 3,189 2,591 -2,671 -3,671 -6,872 -
NP -18,244 -9,746 -541 772 -45,854 -53,684 -59,674 -54.65%
-
NP to SH -18,281 -9,742 -538 766 -45,854 -53,684 -59,674 -54.58%
-
Tax Rate - - - - - - - -
Total Cost 241,140 258,168 261,411 267,204 317,068 254,723 193,311 15.89%
-
Net Worth 75,261 80,409 33,578 32,412 40,233 36,260 33,757 70.74%
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 75,261 80,409 33,578 32,412 40,233 36,260 33,757 70.74%
NOSH 129,761 129,693 129,146 129,648 129,785 129,502 129,835 -0.03%
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 -8.18% -3.92% -0.21% 0.29% -16.91% -26.70% -44.65% -
ROE -24.29% -12.12% -1.60% 2.36% -113.97% -148.05% -176.77% -
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 171.77 191.55 202.00 206.70 208.97 155.24 102.93 40.73%
EPS -14.09 -7.51 -0.42 0.59 -35.33 -41.45 -45.96 -54.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.26 0.25 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 137.59 153.35 161.03 165.42 167.42 124.10 82.49 40.68%
EPS -11.28 -6.01 -0.33 0.47 -28.30 -33.14 -36.84 -54.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4646 0.4964 0.2073 0.2001 0.2484 0.2238 0.2084 70.73%
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 0.52 0.57 0.29 0.23 0.32 0.53 -5.10%
P/EPS -6.03 -13.31 -276.06 101.55 -1.39 -1.21 -1.20 193.66%
EY -16.57 -7.51 -0.36 0.98 -72.10 -82.91 -83.57 -66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.61 4.42 2.40 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 0.55 0.57 0.58 0.24 0.35 0.47 4.21%
P/EPS -6.10 -13.98 -276.06 201.41 -1.42 -1.30 -1.04 225.58%
EY -16.38 -7.15 -0.36 0.50 -70.66 -76.77 -95.75 -69.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.69 4.42 4.76 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