[CMSB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 210.55%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,068,409 4,913,896 4,700,080 1,020,344 1,033,598 956,928 904,964 215.04%
PBT 345,489 391,738 377,656 130,955 117,474 138,176 170,948 59.78%
Tax -149,786 -168,982 -406,060 -102,206 -108,217 -115,178 -137,364 5.93%
NP 195,702 222,756 -28,404 28,749 9,257 22,998 33,584 223.47%
-
NP to SH -27,122 -28,784 -28,040 28,749 9,257 22,998 33,584 -
-
Tax Rate 43.35% 43.14% 107.52% 78.05% 92.12% 83.36% 80.35% -
Total Cost 4,872,706 4,691,140 4,728,484 991,595 1,024,341 933,930 871,380 214.71%
-
Net Worth 751,123 747,623 790,063 796,936 769,981 770,993 777,041 -2.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 16,465 - - - -
Div Payout % - - - 57.27% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 751,123 747,623 790,063 796,936 769,981 770,993 777,041 -2.23%
NOSH 329,440 329,349 329,192 329,312 329,052 329,484 329,254 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.86% 4.53% -0.60% 2.82% 0.90% 2.40% 3.71% -
ROE -3.61% -3.85% -3.55% 3.61% 1.20% 2.98% 4.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,538.49 1,492.00 1,427.76 309.84 314.11 290.43 274.85 214.92%
EPS -8.23 -8.74 -8.64 8.73 2.81 6.98 10.20 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.28 2.27 2.40 2.42 2.34 2.34 2.36 -2.27%
Adjusted Per Share Value based on latest NOSH - 329,395
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 471.55 457.17 437.28 94.93 96.16 89.03 84.19 215.05%
EPS -2.52 -2.68 -2.61 2.67 0.86 2.14 3.12 -
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.6988 0.6956 0.735 0.7414 0.7164 0.7173 0.7229 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.08 1.22 1.24 1.50 1.58 1.52 2.06 -
P/RPS 0.07 0.08 0.09 0.48 0.50 0.52 0.75 -79.39%
P/EPS -13.12 -13.96 -14.56 17.18 56.16 21.78 20.20 -
EY -7.62 -7.16 -6.87 5.82 1.78 4.59 4.95 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.52 0.62 0.68 0.65 0.87 -33.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 1.00 1.10 1.30 1.45 1.65 1.61 1.66 -
P/RPS 0.06 0.07 0.09 0.47 0.53 0.55 0.60 -78.42%
P/EPS -12.15 -12.59 -15.26 16.61 58.65 23.07 16.27 -
EY -8.23 -7.95 -6.55 6.02 1.71 4.34 6.14 -
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.54 0.60 0.71 0.69 0.70 -26.60%

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