[CMSB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -34.8%
YoY- -43.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,018,529 1,014,508 907,496 1,378,990 1,347,368 1,335,008 1,305,900 -15.25%
PBT 55,541 21,386 66,172 168,057 241,644 184,304 206,820 -58.34%
Tax -46,336 -28,068 -66,588 -119,645 -167,389 -139,018 -135,536 -51.07%
NP 9,205 -6,682 -416 48,412 74,254 45,286 71,284 -74.42%
-
NP to SH 9,205 -6,682 -416 48,412 74,254 45,286 71,284 -74.42%
-
Tax Rate 83.43% 131.24% 100.63% 71.19% 69.27% 75.43% 65.53% -
Total Cost 1,009,324 1,021,190 907,912 1,330,578 1,273,113 1,289,722 1,234,616 -12.55%
-
Net Worth 746,289 740,260 786,933 734,210 802,605 765,673 768,428 -1.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 16,388 - - - -
Div Payout % - - - 33.85% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 746,289 740,260 786,933 734,210 802,605 765,673 768,428 -1.92%
NOSH 328,761 327,549 346,666 327,772 327,594 327,210 326,990 0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.90% -0.66% -0.05% 3.51% 5.51% 3.39% 5.46% -
ROE 1.23% -0.90% -0.05% 6.59% 9.25% 5.91% 9.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 309.81 309.73 261.78 420.72 411.29 408.00 399.37 -15.56%
EPS 2.80 -2.04 -0.12 14.77 22.67 13.84 21.80 -74.51%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.27 2.26 2.27 2.24 2.45 2.34 2.35 -2.28%
Adjusted Per Share Value based on latest NOSH - 327,882
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.76 94.39 84.43 128.30 125.35 124.20 121.50 -15.25%
EPS 0.86 -0.62 -0.04 4.50 6.91 4.21 6.63 -74.34%
DPS 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.6943 0.6887 0.7321 0.6831 0.7467 0.7124 0.7149 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.05 1.88 1.56 1.74 2.00 2.37 2.13 -
P/RPS 0.66 0.61 0.60 0.41 0.49 0.58 0.53 15.73%
P/EPS 73.21 -92.16 -1,300.00 11.78 8.82 17.12 9.77 282.45%
EY 1.37 -1.09 -0.08 8.49 11.33 5.84 10.23 -73.79%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.69 0.78 0.82 1.01 0.91 -0.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 22/05/02 -
Price 1.96 2.08 1.77 1.73 1.85 2.40 2.45 -
P/RPS 0.63 0.67 0.68 0.41 0.45 0.59 0.61 2.17%
P/EPS 70.00 -101.96 -1,475.00 11.71 8.16 17.34 11.24 238.12%
EY 1.43 -0.98 -0.07 8.54 12.25 5.77 8.90 -70.41%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.78 0.77 0.76 1.03 1.04 -11.88%

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