[CIHLDG] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 267,975 76,533 27,047 27,047 26,489 79,546 130,260 27.47%
PBT -1,818 -57,100 -169,271 -169,271 -8,151 -10,910 9,250 -30.10%
Tax 2,608 -7,496 -6,473 -6,473 8,151 10,910 -1,656 -24.87%
NP 790 -64,596 -175,744 -175,744 0 0 7,594 -
-
NP to SH 766 -64,596 -175,744 -175,744 -17,753 -14,906 7,594 -
-
Tax Rate - - - - - - 17.90% -
Total Cost 267,185 141,129 202,791 202,791 26,489 79,546 122,666 27.40%
-
Net Worth 86,027 13,135 56,315 56,315 233,834 251,018 271,543 -19.26%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 402 286 1,150 -
Div Payout % - - - - 0.00% 0.00% 15.15% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 86,027 13,135 56,315 56,315 233,834 251,018 271,543 -19.26%
NOSH 130,344 54,731 57,464 57,464 57,453 57,310 57,530 17.85%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.29% -84.40% -649.77% -649.77% 0.00% 0.00% 5.83% -
ROE 0.89% -491.77% -312.07% -312.07% -7.59% -5.94% 2.80% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 205.59 139.83 47.07 47.07 46.11 138.80 226.42 8.16%
EPS 0.59 -118.01 -344.60 -344.60 -30.90 -26.00 13.20 -
DPS 0.00 0.00 0.00 0.00 0.70 0.50 2.00 -
NAPS 0.66 0.24 0.98 0.98 4.07 4.38 4.72 -31.49%
Adjusted Per Share Value based on latest NOSH - 57,709
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 165.42 47.24 16.70 16.70 16.35 49.10 80.41 27.48%
EPS 0.47 -39.87 -108.48 -108.48 -10.96 -9.20 4.69 -
DPS 0.00 0.00 0.00 0.00 0.25 0.18 0.71 -
NAPS 0.531 0.0811 0.3476 0.3476 1.4434 1.5495 1.6762 -19.27%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.60 0.73 0.95 0.95 1.90 1.76 4.72 -
P/RPS 0.29 0.52 2.02 2.02 4.12 1.27 2.08 -25.56%
P/EPS 102.10 -0.62 -0.31 -0.31 -6.15 -6.77 35.76 -
EY 0.98 -161.68 -321.93 -321.93 -16.26 -14.78 2.80 -
DY 0.00 0.00 0.00 0.00 0.37 0.28 0.42 -
P/NAPS 0.91 3.04 0.97 0.97 0.47 0.40 1.00 17.85%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 29/09/04 26/02/04 26/02/04 29/08/02 29/08/01 30/08/00 -
Price 1.19 0.54 1.37 1.37 1.77 2.12 4.50 -
P/RPS 0.58 0.39 2.91 2.91 3.84 1.53 1.99 -17.62%
P/EPS 202.49 -0.46 -0.45 -0.45 -5.73 -8.15 34.09 -
EY 0.49 -218.56 -223.23 -223.23 -17.46 -12.27 2.93 -
DY 0.00 0.00 0.00 0.00 0.40 0.24 0.44 -
P/NAPS 1.80 2.25 1.40 1.40 0.43 0.48 0.95 30.23%

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