[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6468.96%
YoY- 9027.71%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 184,678 2,552,466 2,333,317 2,080,385 1,426,057 6,168,890 4,491,014 -88.06%
PBT 23,936 887,441 845,308 769,090 -34,454 517,806 403,125 -84.75%
Tax -7,811 -101,857 -95,068 -59,749 -81,160 -262,292 -195,405 -88.28%
NP 16,125 785,584 750,240 709,341 -115,614 255,514 207,720 -81.77%
-
NP to SH 8,563 388,166 366,189 339,878 5,174 6,864 -6,796 -
-
Tax Rate 32.63% 11.48% 11.25% 7.77% - 50.65% 48.47% -
Total Cost 168,553 1,766,882 1,583,077 1,371,044 1,541,671 5,913,376 4,283,294 -88.40%
-
Net Worth 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 837,953 30.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,472 - - - 16,439 - -
Div Payout % - 4.24% - - - 239.50% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 837,953 30.17%
NOSH 329,346 329,459 329,454 329,434 329,554 328,783 329,902 -0.11%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.73% 30.78% 32.15% 34.10% -8.11% 4.14% 4.63% -
ROE 0.69% 31.33% 30.12% 28.27% 0.60% 0.81% -0.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.07 774.74 708.24 631.50 432.72 1,876.28 1,361.31 -88.05%
EPS 2.60 117.82 111.15 103.17 1.57 2.08 -2.06 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.78 3.76 3.69 3.65 2.63 2.58 2.54 30.31%
Adjusted Per Share Value based on latest NOSH - 329,433
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.18 237.47 217.08 193.55 132.68 573.93 417.83 -88.06%
EPS 0.80 36.11 34.07 31.62 0.48 0.64 -0.63 -
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
NAPS 1.1582 1.1525 1.131 1.1187 0.8064 0.7892 0.7796 30.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.05 2.29 2.37 2.29 2.04 1.46 1.05 -
P/RPS 3.66 0.30 0.33 0.36 0.47 0.08 0.08 1176.19%
P/EPS 78.85 1.94 2.13 2.22 129.94 69.93 -50.97 -
EY 1.27 51.45 46.90 45.05 0.77 1.43 -1.96 -
DY 0.00 2.18 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.54 0.61 0.64 0.63 0.78 0.57 0.41 20.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 30/11/06 -
Price 2.23 2.00 2.34 2.47 2.33 1.86 1.48 -
P/RPS 3.98 0.26 0.33 0.39 0.54 0.10 0.11 991.55%
P/EPS 85.77 1.70 2.11 2.39 148.41 89.09 -71.84 -
EY 1.17 58.91 47.50 41.77 0.67 1.12 -1.39 -
DY 0.00 2.50 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.59 0.53 0.63 0.68 0.89 0.72 0.58 1.14%

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