[CMSB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.65%
YoY- -225.16%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,646,280 5,284,541 5,068,409 4,913,896 4,700,080 1,020,344 1,033,598 210.49%
PBT 726,192 340,354 345,489 391,738 377,656 130,955 117,474 237.20%
Tax -277,072 -157,644 -149,786 -168,982 -406,060 -102,206 -108,217 87.26%
NP 449,120 182,710 195,702 222,756 -28,404 28,749 9,257 1233.38%
-
NP to SH 7,204 -117,987 -27,122 -28,784 -28,040 28,749 9,257 -15.40%
-
Tax Rate 38.15% 46.32% 43.35% 43.14% 107.52% 78.05% 92.12% -
Total Cost 5,197,160 5,101,831 4,872,706 4,691,140 4,728,484 991,595 1,024,341 195.55%
-
Net Worth 857,930 853,330 751,123 747,623 790,063 796,936 769,981 7.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 16,473 - - - 16,465 - -
Div Payout % - 0.00% - - - 57.27% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 857,930 853,330 751,123 747,623 790,063 796,936 769,981 7.48%
NOSH 327,454 329,471 329,440 329,349 329,192 329,312 329,052 -0.32%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.95% 3.46% 3.86% 4.53% -0.60% 2.82% 0.90% -
ROE 0.84% -13.83% -3.61% -3.85% -3.55% 3.61% 1.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,724.29 1,603.95 1,538.49 1,492.00 1,427.76 309.84 314.11 211.50%
EPS 2.20 -35.81 -8.23 -8.74 -8.64 8.73 2.81 -15.06%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.62 2.59 2.28 2.27 2.40 2.42 2.34 7.83%
Adjusted Per Share Value based on latest NOSH - 329,484
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 525.31 491.65 471.55 457.17 437.28 94.93 96.16 210.50%
EPS 0.67 -10.98 -2.52 -2.68 -2.61 2.67 0.86 -15.34%
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
NAPS 0.7982 0.7939 0.6988 0.6956 0.735 0.7414 0.7164 7.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.11 0.93 1.08 1.22 1.24 1.50 1.58 -
P/RPS 0.06 0.06 0.07 0.08 0.09 0.48 0.50 -75.70%
P/EPS 50.45 -2.60 -13.12 -13.96 -14.56 17.18 56.16 -6.90%
EY 1.98 -38.51 -7.62 -7.16 -6.87 5.82 1.78 7.36%
DY 0.00 5.38 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.42 0.36 0.47 0.54 0.52 0.62 0.68 -27.49%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 -
Price 0.96 0.94 1.00 1.10 1.30 1.45 1.65 -
P/RPS 0.06 0.06 0.06 0.07 0.09 0.47 0.53 -76.62%
P/EPS 43.64 -2.62 -12.15 -12.59 -15.26 16.61 58.65 -17.90%
EY 2.29 -38.10 -8.23 -7.95 -6.55 6.02 1.71 21.51%
DY 0.00 5.32 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.37 0.36 0.44 0.48 0.54 0.60 0.71 -35.26%

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