[CMSB] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 373.65%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,335,008 1,305,900 1,242,771 1,145,050 1,093,030 1,027,724 1,176,969 8.78%
PBT 184,304 206,820 137,451 164,888 -49,562 35,268 179,425 1.80%
Tax -139,018 -135,536 -51,679 -50,013 49,562 -35,268 -105,688 20.11%
NP 45,286 71,284 85,772 114,874 0 0 73,737 -27.81%
-
NP to SH 45,286 71,284 85,772 114,874 -41,978 -6,176 73,737 -27.81%
-
Tax Rate 75.43% 65.53% 37.60% 30.33% - 100.00% 58.90% -
Total Cost 1,289,722 1,234,616 1,156,999 1,030,176 1,093,030 1,027,724 1,103,232 11.00%
-
Net Worth 765,673 768,428 746,836 742,948 621,534 643,880 636,391 13.16%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 16,306 - - - 38,962 -
Div Payout % - - 19.01% - - - 52.84% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 765,673 768,428 746,836 742,948 621,534 643,880 636,391 13.16%
NOSH 327,210 326,990 326,129 325,854 325,410 328,510 324,689 0.51%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.39% 5.46% 6.90% 10.03% 0.00% 0.00% 6.26% -
ROE 5.91% 9.28% 11.48% 15.46% -6.75% -0.96% 11.59% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 408.00 399.37 381.07 351.40 335.89 312.84 362.49 8.22%
EPS 13.84 21.80 26.30 35.25 -12.90 -1.88 22.71 -28.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 12.00 -
NAPS 2.34 2.35 2.29 2.28 1.91 1.96 1.96 12.57%
Adjusted Per Share Value based on latest NOSH - 326,164
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 124.20 121.50 115.62 106.53 101.69 95.62 109.50 8.78%
EPS 4.21 6.63 7.98 10.69 -3.91 -0.57 6.86 -27.84%
DPS 0.00 0.00 1.52 0.00 0.00 0.00 3.62 -
NAPS 0.7124 0.7149 0.6948 0.6912 0.5783 0.599 0.5921 13.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.37 2.13 2.34 1.96 2.24 2.12 1.85 -
P/RPS 0.58 0.53 0.61 0.56 0.67 0.68 0.51 8.97%
P/EPS 17.12 9.77 8.90 5.56 -17.36 -112.77 8.15 64.24%
EY 5.84 10.23 11.24 17.99 -5.76 -0.89 12.28 -39.15%
DY 0.00 0.00 2.14 0.00 0.00 0.00 6.49 -
P/NAPS 1.01 0.91 1.02 0.86 1.17 1.08 0.94 4.91%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 -
Price 2.40 2.45 2.01 2.20 2.80 2.32 2.10 -
P/RPS 0.59 0.61 0.53 0.63 0.83 0.74 0.58 1.14%
P/EPS 17.34 11.24 7.64 6.24 -21.71 -123.40 9.25 52.20%
EY 5.77 8.90 13.08 16.02 -4.61 -0.81 10.81 -34.27%
DY 0.00 0.00 2.49 0.00 0.00 0.00 5.71 -
P/NAPS 1.03 1.04 0.88 0.96 1.47 1.18 1.07 -2.51%

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