[CMSB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 201.52%
YoY- 187.28%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,552,466 3,111,089 4,160,770 5,704,228 6,168,890 5,988,018 5,719,912 -41.51%
PBT 887,441 1,127,077 1,538,180 -137,816 517,806 537,500 576,100 33.27%
Tax -101,857 -126,757 -119,498 -324,640 -262,292 -260,540 -258,110 -46.10%
NP 785,584 1,000,320 1,418,682 -462,456 255,514 276,960 317,990 82.44%
-
NP to SH 388,166 488,252 679,756 20,696 6,864 -9,061 -7,614 -
-
Tax Rate 11.48% 11.25% 7.77% - 50.65% 48.47% 44.80% -
Total Cost 1,766,882 2,110,769 2,742,088 6,166,684 5,913,376 5,711,058 5,401,922 -52.43%
-
Net Worth 1,238,766 1,215,688 1,202,437 866,727 848,262 837,953 843,447 29.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,472 - - - 16,439 - - -
Div Payout % 4.24% - - - 239.50% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,238,766 1,215,688 1,202,437 866,727 848,262 837,953 843,447 29.11%
NOSH 329,459 329,454 329,434 329,554 328,783 329,902 328,189 0.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.78% 32.15% 34.10% -8.11% 4.14% 4.63% 5.56% -
ROE 31.33% 40.16% 56.53% 2.39% 0.81% -1.08% -0.90% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 774.74 944.31 1,263.00 1,730.89 1,876.28 1,815.09 1,742.87 -41.66%
EPS 117.82 148.20 206.34 6.28 2.08 -2.75 -2.32 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.76 3.69 3.65 2.63 2.58 2.54 2.57 28.78%
Adjusted Per Share Value based on latest NOSH - 329,554
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 237.47 289.44 387.10 530.70 573.93 557.10 532.16 -41.51%
EPS 36.11 45.43 63.24 1.93 0.64 -0.84 -0.71 -
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.1525 1.131 1.1187 0.8064 0.7892 0.7796 0.7847 29.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.29 2.37 2.29 2.04 1.46 1.05 1.09 -
P/RPS 0.30 0.25 0.18 0.12 0.08 0.06 0.06 191.54%
P/EPS 1.94 1.60 1.11 32.48 69.93 -38.23 -46.98 -
EY 51.45 62.53 90.10 3.08 1.43 -2.62 -2.13 -
DY 2.18 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.61 0.64 0.63 0.78 0.57 0.41 0.42 28.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 30/11/06 30/08/06 -
Price 2.00 2.34 2.47 2.33 1.86 1.48 0.99 -
P/RPS 0.26 0.25 0.20 0.13 0.10 0.08 0.06 165.08%
P/EPS 1.70 1.58 1.20 37.10 89.09 -53.88 -42.67 -
EY 58.91 63.33 83.54 2.70 1.12 -1.86 -2.34 -
DY 2.50 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.53 0.63 0.68 0.89 0.72 0.58 0.39 22.62%

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