[CMSB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -59.75%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,913,896 4,700,080 1,020,344 1,033,598 956,928 904,964 1,082,662 174.38%
PBT 391,738 377,656 130,955 117,474 138,176 170,948 82,310 183.20%
Tax -168,982 -406,060 -102,206 -108,217 -115,178 -137,364 -58,640 102.63%
NP 222,756 -28,404 28,749 9,257 22,998 33,584 23,670 346.35%
-
NP to SH -28,784 -28,040 28,749 9,257 22,998 33,584 23,670 -
-
Tax Rate 43.14% 107.52% 78.05% 92.12% 83.36% 80.35% 71.24% -
Total Cost 4,691,140 4,728,484 991,595 1,024,341 933,930 871,380 1,058,992 169.97%
-
Net Worth 747,623 790,063 796,936 769,981 770,993 777,041 764,925 -1.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 16,465 - - - 16,414 -
Div Payout % - - 57.27% - - - 69.35% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 747,623 790,063 796,936 769,981 770,993 777,041 764,925 -1.51%
NOSH 329,349 329,192 329,312 329,052 329,484 329,254 328,294 0.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.53% -0.60% 2.82% 0.90% 2.40% 3.71% 2.19% -
ROE -3.85% -3.55% 3.61% 1.20% 2.98% 4.32% 3.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,492.00 1,427.76 309.84 314.11 290.43 274.85 329.78 173.79%
EPS -8.74 -8.64 8.73 2.81 6.98 10.20 7.21 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.27 2.40 2.42 2.34 2.34 2.36 2.33 -1.72%
Adjusted Per Share Value based on latest NOSH - 330,144
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 457.17 437.28 94.93 96.16 89.03 84.19 100.73 174.37%
EPS -2.68 -2.61 2.67 0.86 2.14 3.12 2.20 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.6956 0.735 0.7414 0.7164 0.7173 0.7229 0.7117 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.22 1.24 1.50 1.58 1.52 2.06 1.99 -
P/RPS 0.08 0.09 0.48 0.50 0.52 0.75 0.60 -73.93%
P/EPS -13.96 -14.56 17.18 56.16 21.78 20.20 27.60 -
EY -7.16 -6.87 5.82 1.78 4.59 4.95 3.62 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.51 -
P/NAPS 0.54 0.52 0.62 0.68 0.65 0.87 0.85 -26.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 1.10 1.30 1.45 1.65 1.61 1.66 2.33 -
P/RPS 0.07 0.09 0.47 0.53 0.55 0.60 0.71 -78.68%
P/EPS -12.59 -15.26 16.61 58.65 23.07 16.27 32.32 -
EY -7.95 -6.55 6.02 1.71 4.34 6.14 3.09 -
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.15 -
P/NAPS 0.48 0.54 0.60 0.71 0.69 0.70 1.00 -38.72%

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