[CIHLDG] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -170.23%
YoY- 99.1%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 222,160 222,896 248,422 260,870 267,976 271,214 201,039 6.90%
PBT -4,830 -21,873 -12,634 -3,730 -1,819 -43,183 -50,013 -79.04%
Tax 1,093 3,629 2,888 3,189 2,591 -2,671 -3,671 -
NP -3,737 -18,244 -9,746 -541 772 -45,854 -53,684 -83.16%
-
NP to SH -3,762 -18,281 -9,742 -538 766 -45,854 -53,684 -83.08%
-
Tax Rate - - - - - - - -
Total Cost 225,897 241,140 258,168 261,411 267,204 317,068 254,723 -7.71%
-
Net Worth 81,607 75,261 80,409 33,578 32,412 40,233 36,260 71.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,607 75,261 80,409 33,578 32,412 40,233 36,260 71.99%
NOSH 129,536 129,761 129,693 129,146 129,648 129,785 129,502 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.68% -8.18% -3.92% -0.21% 0.29% -16.91% -26.70% -
ROE -4.61% -24.29% -12.12% -1.60% 2.36% -113.97% -148.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 171.50 171.77 191.55 202.00 206.70 208.97 155.24 6.88%
EPS -2.90 -14.09 -7.51 -0.42 0.59 -35.33 -41.45 -83.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.62 0.26 0.25 0.31 0.28 71.96%
Adjusted Per Share Value based on latest NOSH - 129,146
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.14 137.59 153.35 161.03 165.42 167.42 124.10 6.90%
EPS -2.32 -11.28 -6.01 -0.33 0.47 -28.30 -33.14 -83.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.4646 0.4964 0.2073 0.2001 0.2484 0.2238 72.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 0.85 1.00 1.15 0.60 0.49 0.50 -
P/RPS 0.55 0.49 0.52 0.57 0.29 0.23 0.32 43.62%
P/EPS -32.37 -6.03 -13.31 -276.06 101.55 -1.39 -1.21 799.88%
EY -3.09 -16.57 -7.51 -0.36 0.98 -72.10 -82.91 -88.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.47 1.61 4.42 2.40 1.58 1.79 -11.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 11/05/06 16/02/06 24/11/05 25/08/05 30/05/05 28/02/05 -
Price 0.79 0.86 1.05 1.15 1.19 0.50 0.54 -
P/RPS 0.46 0.50 0.55 0.57 0.58 0.24 0.35 20.04%
P/EPS -27.20 -6.10 -13.98 -276.06 201.41 -1.42 -1.30 663.54%
EY -3.68 -16.38 -7.15 -0.36 0.50 -70.66 -76.77 -86.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.48 1.69 4.42 4.76 1.61 1.93 -25.20%

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