[CMSB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.17%
YoY- 5488.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 806,298 738,712 2,552,466 3,111,089 4,160,770 5,704,228 6,168,890 -74.27%
PBT 116,426 95,744 887,441 1,127,077 1,538,180 -137,816 517,806 -63.05%
Tax -34,246 -31,244 -101,857 -126,757 -119,498 -324,640 -262,292 -74.29%
NP 82,180 64,500 785,584 1,000,320 1,418,682 -462,456 255,514 -53.08%
-
NP to SH 57,640 34,252 388,166 488,252 679,756 20,696 6,864 313.67%
-
Tax Rate 29.41% 32.63% 11.48% 11.25% 7.77% - 50.65% -
Total Cost 724,118 674,212 1,766,882 2,110,769 2,742,088 6,166,684 5,913,376 -75.37%
-
Net Worth 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 28.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,472 - - - 16,439 -
Div Payout % - - 4.24% - - - 239.50% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 28.03%
NOSH 329,371 329,346 329,459 329,454 329,434 329,554 328,783 0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.19% 8.73% 30.78% 32.15% 34.10% -8.11% 4.14% -
ROE 4.69% 2.75% 31.33% 40.16% 56.53% 2.39% 0.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 244.80 224.30 774.74 944.31 1,263.00 1,730.89 1,876.28 -74.30%
EPS 17.50 10.40 117.82 148.20 206.34 6.28 2.08 314.20%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.73 3.78 3.76 3.69 3.65 2.63 2.58 27.88%
Adjusted Per Share Value based on latest NOSH - 329,299
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.02 68.73 237.47 289.44 387.10 530.70 573.93 -74.27%
EPS 5.36 3.19 36.11 45.43 63.24 1.93 0.64 312.93%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.143 1.1582 1.1525 1.131 1.1187 0.8064 0.7892 28.03%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 2.05 2.29 2.37 2.29 2.04 1.46 -
P/RPS 0.76 0.91 0.30 0.25 0.18 0.12 0.08 349.17%
P/EPS 10.69 19.71 1.94 1.60 1.11 32.48 69.93 -71.44%
EY 9.36 5.07 51.45 62.53 90.10 3.08 1.43 250.31%
DY 0.00 0.00 2.18 0.00 0.00 0.00 3.42 -
P/NAPS 0.50 0.54 0.61 0.64 0.63 0.78 0.57 -8.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.74 2.23 2.00 2.34 2.47 2.33 1.86 -
P/RPS 0.71 0.99 0.26 0.25 0.20 0.13 0.10 269.84%
P/EPS 9.94 21.44 1.70 1.58 1.20 37.10 89.09 -76.85%
EY 10.06 4.66 58.91 63.33 83.54 2.70 1.12 332.68%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.69 -
P/NAPS 0.47 0.59 0.53 0.63 0.68 0.89 0.72 -24.76%

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