[CIHLDG] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 19.33%
YoY- 93.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 201,039 133,637 76,534 26,678 26,350 25,738 27,046 278.56%
PBT -50,013 -52,802 -57,101 -6,433 -9,381 -167,897 -169,269 -55.47%
Tax -3,671 -6,872 -7,497 -5,539 -5,459 -6,369 -6,475 -31.38%
NP -53,684 -59,674 -64,598 -11,972 -14,840 -174,266 -175,744 -54.47%
-
NP to SH -53,684 -59,674 -64,598 -11,972 -14,840 -174,266 -175,744 -54.47%
-
Tax Rate - - - - - - - -
Total Cost 254,723 193,311 141,132 38,650 41,190 200,004 202,790 16.33%
-
Net Worth 36,260 33,757 15,837 46,558 50,047 52,927 56,555 -25.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 36,260 33,757 15,837 46,558 50,047 52,927 56,555 -25.54%
NOSH 129,502 129,835 65,991 57,479 56,872 56,911 57,709 70.98%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -26.70% -44.65% -84.40% -44.88% -56.32% -677.08% -649.80% -
ROE -148.05% -176.77% -407.87% -25.71% -29.65% -329.26% -310.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 155.24 102.93 115.98 46.41 46.33 45.22 46.87 121.39%
EPS -41.45 -45.96 -97.89 -20.83 -26.09 -306.21 -304.53 -73.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.81 0.88 0.93 0.98 -56.45%
Adjusted Per Share Value based on latest NOSH - 57,479
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.10 82.49 47.24 16.47 16.27 15.89 16.70 278.49%
EPS -33.14 -36.84 -39.88 -7.39 -9.16 -107.57 -108.48 -54.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.2084 0.0978 0.2874 0.3089 0.3267 0.3491 -25.55%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.55 0.73 1.35 1.32 1.16 0.95 -
P/RPS 0.32 0.53 0.63 2.91 2.85 2.56 2.03 -70.65%
P/EPS -1.21 -1.20 -0.75 -6.48 -5.06 -0.38 -0.31 146.88%
EY -82.91 -83.57 -134.09 -15.43 -19.77 -263.97 -320.56 -59.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.12 3.04 1.67 1.50 1.25 0.97 50.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 29/09/04 27/05/04 26/02/04 21/11/03 27/08/03 -
Price 0.54 0.48 0.54 0.77 1.37 1.29 1.41 -
P/RPS 0.35 0.47 0.47 1.66 2.96 2.85 3.01 -76.02%
P/EPS -1.30 -1.04 -0.55 -3.70 -5.25 -0.42 -0.46 99.26%
EY -76.77 -95.75 -181.27 -27.05 -19.05 -237.37 -215.98 -49.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.85 2.25 0.95 1.56 1.39 1.44 21.45%

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