[CIHLDG] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 91.48%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 237,377 248,422 201,039 26,350 26,018 28,639 122,401 11.66%
PBT 4,121 -12,634 -50,013 -9,381 -165,524 -13,098 -7,230 -
Tax 669 2,888 -3,671 -5,459 -10,488 4,761 8,330 -34.30%
NP 4,790 -9,746 -53,684 -14,840 -176,012 -8,337 1,100 27.77%
-
NP to SH 4,755 -9,742 -53,684 -14,840 -176,012 -19,592 -10,040 -
-
Tax Rate -16.23% - - - - - - -
Total Cost 232,587 258,168 254,723 41,190 202,030 36,976 121,301 11.45%
-
Net Worth 85,917 80,409 36,260 50,047 67,706 243,043 263,308 -17.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 402 286 1,148 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,917 80,409 36,260 50,047 67,706 243,043 263,308 -17.02%
NOSH 130,178 129,693 129,502 56,872 57,378 57,457 57,240 14.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.02% -3.92% -26.70% -56.32% -676.50% -29.11% 0.90% -
ROE 5.53% -12.12% -148.05% -29.65% -259.96% -8.06% -3.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 182.35 191.55 155.24 46.33 45.34 49.84 213.83 -2.61%
EPS 3.65 -7.51 -41.45 -26.09 -306.75 -34.10 -17.54 -
DPS 0.00 0.00 0.00 0.00 0.70 0.50 2.01 -
NAPS 0.66 0.62 0.28 0.88 1.18 4.23 4.60 -27.63%
Adjusted Per Share Value based on latest NOSH - 56,872
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.53 153.35 124.10 16.27 16.06 17.68 75.56 11.66%
EPS 2.94 -6.01 -33.14 -9.16 -108.65 -12.09 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.25 0.18 0.71 -
NAPS 0.5304 0.4964 0.2238 0.3089 0.4179 1.5003 1.6254 -17.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.83 1.00 0.50 1.32 1.29 1.89 2.18 -
P/RPS 0.46 0.52 0.32 2.85 2.84 3.79 1.02 -12.42%
P/EPS 22.72 -13.31 -1.21 -5.06 -0.42 -5.54 -12.43 -
EY 4.40 -7.51 -82.91 -19.77 -237.79 -18.04 -8.05 -
DY 0.00 0.00 0.00 0.00 0.54 0.26 0.92 -
P/NAPS 1.26 1.61 1.79 1.50 1.09 0.45 0.47 17.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 16/02/06 28/02/05 26/02/04 18/02/03 27/03/02 28/02/01 -
Price 0.87 1.05 0.54 1.37 1.11 2.35 2.10 -
P/RPS 0.48 0.55 0.35 2.96 2.45 4.71 0.98 -11.21%
P/EPS 23.82 -13.98 -1.30 -5.25 -0.36 -6.89 -11.97 -
EY 4.20 -7.15 -76.77 -19.05 -276.36 -14.51 -8.35 -
DY 0.00 0.00 0.00 0.00 0.63 0.21 0.96 -
P/NAPS 1.32 1.69 1.93 1.56 0.94 0.56 0.46 19.19%

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