[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -1962.31%
YoY- -1898.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 234,556 273,662 12,327 26,046 26,988 128,802 144,520 -0.51%
PBT -10,178 11,454 -1,363 -322,502 -7,756 -3,378 22,922 -
Tax -410 -1,004 -4,326 -10,684 7,756 3,378 -1,616 1.46%
NP -10,588 10,450 -5,689 -333,186 0 0 21,306 -
-
NP to SH -10,568 10,450 -5,689 -333,186 -16,674 -7,302 21,306 -
-
Tax Rate - 8.77% - - - - 7.05% -
Total Cost 245,144 263,212 18,016 359,232 26,988 128,802 123,214 -0.72%
-
Net Worth 80,296 36,302 50,568 67,716 243,210 262,415 289,313 1.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 80,296 36,302 50,568 67,716 243,210 262,415 289,313 1.37%
NOSH 129,509 129,652 57,464 57,386 57,496 57,046 56,068 -0.88%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -4.51% 3.82% -46.15% -1,279.22% 0.00% 0.00% 14.74% -
ROE -13.16% 28.79% -11.25% -492.03% -6.86% -2.78% 7.36% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 181.11 211.07 21.45 45.39 46.94 225.78 257.76 0.37%
EPS -8.16 8.06 -9.90 580.60 -29.00 -12.80 38.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.28 0.88 1.18 4.23 4.60 5.16 2.27%
Adjusted Per Share Value based on latest NOSH - 57,378
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 144.79 168.93 7.61 16.08 16.66 79.51 89.21 -0.51%
EPS -6.52 6.45 -3.51 -205.67 -10.29 -4.51 13.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4957 0.2241 0.3122 0.418 1.5013 1.6198 1.7859 1.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 0.50 1.32 1.29 1.89 2.18 0.00 -
P/RPS 0.55 0.24 6.15 2.84 4.03 0.97 0.00 -100.00%
P/EPS -12.25 6.20 -13.33 -0.22 -6.52 -17.03 0.00 -100.00%
EY -8.16 16.12 -7.50 -450.08 -15.34 -5.87 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.79 1.50 1.09 0.45 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/02/06 28/02/05 26/02/04 18/02/03 27/03/02 28/02/01 22/02/00 -
Price 1.05 0.54 1.37 1.11 2.35 2.10 6.50 -
P/RPS 0.58 0.26 6.39 2.45 5.01 0.93 2.52 1.57%
P/EPS -12.87 6.70 -13.84 -0.19 -8.10 -16.41 17.11 -
EY -7.77 14.93 -7.23 -523.06 -12.34 -6.10 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.93 1.56 0.94 0.56 0.46 1.26 -0.31%

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