[CMSB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 237.76%
YoY- -87.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 956,928 904,964 1,082,662 1,018,529 1,014,508 907,496 1,378,990 -21.63%
PBT 138,176 170,948 82,310 55,541 21,386 66,172 168,057 -12.24%
Tax -115,178 -137,364 -58,640 -46,336 -28,068 -66,588 -119,645 -2.50%
NP 22,998 33,584 23,670 9,205 -6,682 -416 48,412 -39.14%
-
NP to SH 22,998 33,584 23,670 9,205 -6,682 -416 48,412 -39.14%
-
Tax Rate 83.36% 80.35% 71.24% 83.43% 131.24% 100.63% 71.19% -
Total Cost 933,930 871,380 1,058,992 1,009,324 1,021,190 907,912 1,330,578 -21.03%
-
Net Worth 770,993 777,041 764,925 746,289 740,260 786,933 734,210 3.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 16,414 - - - 16,388 -
Div Payout % - - 69.35% - - - 33.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 770,993 777,041 764,925 746,289 740,260 786,933 734,210 3.31%
NOSH 329,484 329,254 328,294 328,761 327,549 346,666 327,772 0.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.40% 3.71% 2.19% 0.90% -0.66% -0.05% 3.51% -
ROE 2.98% 4.32% 3.09% 1.23% -0.90% -0.05% 6.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 290.43 274.85 329.78 309.81 309.73 261.78 420.72 -21.90%
EPS 6.98 10.20 7.21 2.80 -2.04 -0.12 14.77 -39.35%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.34 2.36 2.33 2.27 2.26 2.27 2.24 2.95%
Adjusted Per Share Value based on latest NOSH - 328,365
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 89.03 84.19 100.73 94.76 94.39 84.43 128.30 -21.63%
EPS 2.14 3.12 2.20 0.86 -0.62 -0.04 4.50 -39.10%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.52 -
NAPS 0.7173 0.7229 0.7117 0.6943 0.6887 0.7321 0.6831 3.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.52 2.06 1.99 2.05 1.88 1.56 1.74 -
P/RPS 0.52 0.75 0.60 0.66 0.61 0.60 0.41 17.18%
P/EPS 21.78 20.20 27.60 73.21 -92.16 -1,300.00 11.78 50.69%
EY 4.59 4.95 3.62 1.37 -1.09 -0.08 8.49 -33.66%
DY 0.00 0.00 2.51 0.00 0.00 0.00 2.87 -
P/NAPS 0.65 0.87 0.85 0.90 0.83 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 -
Price 1.61 1.66 2.33 1.96 2.08 1.77 1.73 -
P/RPS 0.55 0.60 0.71 0.63 0.67 0.68 0.41 21.65%
P/EPS 23.07 16.27 32.32 70.00 -101.96 -1,475.00 11.71 57.21%
EY 4.34 6.14 3.09 1.43 -0.98 -0.07 8.54 -36.34%
DY 0.00 0.00 2.15 0.00 0.00 0.00 2.89 -
P/NAPS 0.69 0.70 1.00 0.86 0.92 0.78 0.77 -7.05%

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