[CIHLDG] YoY 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 254,065 222,896 271,214 26,678 26,319 24,370 106,806 15.53%
PBT 10,746 -21,873 -43,183 -6,433 -167,092 -14,334 -8,807 -
Tax 480 3,629 -2,671 -5,539 -10,073 86 9,907 -39.60%
NP 11,226 -18,244 -45,854 -11,972 -177,165 -14,248 1,100 47.25%
-
NP to SH 11,233 -18,281 -45,854 -11,972 -177,165 -21,186 -13,824 -
-
Tax Rate -4.47% - - - - - - -
Total Cost 242,839 241,140 317,068 38,650 203,484 38,618 105,706 14.86%
-
Net Worth 87,099 75,261 40,233 46,558 60,302 237,013 258,444 -16.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 402 286 1,148 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 87,099 75,261 40,233 46,558 60,302 237,013 258,444 -16.57%
NOSH 129,999 129,761 129,785 57,479 57,430 57,388 57,560 14.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.42% -8.18% -16.91% -44.88% -673.14% -58.47% 1.03% -
ROE 12.90% -24.29% -113.97% -25.71% -293.79% -8.94% -5.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 195.43 171.77 208.97 46.41 45.83 42.47 185.56 0.86%
EPS 8.64 -14.09 -35.33 -20.83 -308.48 -36.92 -24.02 -
DPS 0.00 0.00 0.00 0.00 0.70 0.50 2.00 -
NAPS 0.67 0.58 0.31 0.81 1.05 4.13 4.49 -27.16%
Adjusted Per Share Value based on latest NOSH - 57,479
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.83 137.59 167.42 16.47 16.25 15.04 65.93 15.53%
EPS 6.93 -11.28 -28.30 -7.39 -109.36 -13.08 -8.53 -
DPS 0.00 0.00 0.00 0.00 0.25 0.18 0.71 -
NAPS 0.5377 0.4646 0.2484 0.2874 0.3722 1.463 1.5953 -16.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.85 0.49 1.35 0.95 2.33 1.66 -
P/RPS 0.41 0.49 0.23 2.91 2.07 5.49 0.89 -12.11%
P/EPS 9.26 -6.03 -1.39 -6.48 -0.31 -6.31 -6.91 -
EY 10.80 -16.57 -72.10 -15.43 -324.72 -15.84 -14.47 -
DY 0.00 0.00 0.00 0.00 0.74 0.21 1.20 -
P/NAPS 1.19 1.47 1.58 1.67 0.90 0.56 0.37 21.48%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 11/05/06 30/05/05 27/05/04 28/05/03 31/05/02 30/05/01 -
Price 0.80 0.86 0.50 0.77 0.94 2.00 1.81 -
P/RPS 0.41 0.50 0.24 1.66 2.05 4.71 0.98 -13.51%
P/EPS 9.26 -6.10 -1.42 -3.70 -0.30 -5.42 -7.54 -
EY 10.80 -16.38 -70.66 -27.05 -328.17 -18.46 -13.27 -
DY 0.00 0.00 0.00 0.00 0.74 0.25 1.10 -
P/NAPS 1.19 1.48 1.61 0.95 0.90 0.48 0.40 19.91%

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