[CIHLDG] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 861.54%
YoY- -82.51%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 169,847 92,257 39,634 38,950 39,539 39,373 38,504 168.72%
PBT -360 -1,376 -1,582 492 462 71 -684 -34.78%
Tax -1,295 -909 -415 -397 -479 -603 25 -
NP -1,655 -2,285 -1,997 95 -17 -532 -659 84.65%
-
NP to SH -1,932 -2,562 -1,993 99 -13 -528 -659 104.70%
-
Tax Rate - - - 80.69% 103.68% 849.30% - -
Total Cost 171,502 94,542 41,631 38,855 39,556 39,905 39,163 167.42%
-
Net Worth 136,079 120,770 113,642 106,599 118,079 116,099 116,439 10.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 136,079 120,770 113,642 106,599 118,079 116,099 116,439 10.93%
NOSH 162,000 162,000 142,000 142,000 142,000 142,000 142,000 9.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.97% -2.48% -5.04% 0.24% -0.04% -1.35% -1.71% -
ROE -1.42% -2.12% -1.75% 0.09% -0.01% -0.45% -0.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.84 63.40 27.90 29.96 27.46 27.47 27.12 146.11%
EPS -1.19 -1.76 -1.40 0.08 -0.01 -0.37 -0.46 88.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.80 0.82 0.82 0.81 0.82 1.61%
Adjusted Per Share Value based on latest NOSH - 142,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.84 56.95 24.47 24.04 24.41 24.30 23.77 168.70%
EPS -1.19 -1.58 -1.23 0.06 -0.01 -0.33 -0.41 103.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7455 0.7015 0.658 0.7289 0.7167 0.7188 10.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.04 1.08 1.17 1.11 1.02 1.00 1.04 -
P/RPS 0.99 1.70 4.19 3.70 3.71 3.64 3.84 -59.45%
P/EPS -87.20 -61.34 -83.39 1,457.58 -11,298.46 -271.46 -224.10 -46.67%
EY -1.15 -1.63 -1.20 0.07 -0.01 -0.37 -0.45 86.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.30 1.46 1.35 1.24 1.23 1.27 -1.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 27/08/14 07/05/14 12/02/14 18/11/13 29/08/13 08/05/13 -
Price 1.00 1.00 1.15 1.15 1.08 1.06 1.12 -
P/RPS 0.95 1.58 4.12 3.84 3.93 3.86 4.13 -62.42%
P/EPS -83.85 -56.79 -81.97 1,510.10 -11,963.08 -287.75 -241.34 -50.54%
EY -1.19 -1.76 -1.22 0.07 -0.01 -0.35 -0.41 103.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.44 1.40 1.32 1.31 1.37 -8.95%

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