[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 306.64%
YoY- -87.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 478,464 226,241 1,082,662 763,897 507,254 226,874 1,378,990 -50.65%
PBT 69,088 42,737 82,310 41,656 10,693 16,543 168,057 -44.74%
Tax -57,589 -34,341 -58,640 -34,752 -14,034 -16,647 -119,645 -38.60%
NP 11,499 8,396 23,670 6,904 -3,341 -104 48,412 -61.68%
-
NP to SH 11,499 8,396 23,670 6,904 -3,341 -104 48,412 -61.68%
-
Tax Rate 83.36% 80.35% 71.24% 83.43% 131.24% 100.63% 71.19% -
Total Cost 466,965 217,845 1,058,992 756,993 510,595 226,978 1,330,578 -50.27%
-
Net Worth 770,993 777,041 764,925 746,289 740,260 786,933 734,210 3.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 16,414 - - - 16,388 -
Div Payout % - - 69.35% - - - 33.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 770,993 777,041 764,925 746,289 740,260 786,933 734,210 3.31%
NOSH 329,484 329,254 328,294 328,761 327,549 346,666 327,772 0.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.40% 3.71% 2.19% 0.90% -0.66% -0.05% 3.51% -
ROE 1.49% 1.08% 3.09% 0.93% -0.45% -0.01% 6.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 145.22 68.71 329.78 232.36 154.86 65.44 420.72 -50.82%
EPS 3.49 2.55 7.21 2.10 -1.02 -0.03 14.77 -61.81%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.34 2.36 2.33 2.27 2.26 2.27 2.24 2.95%
Adjusted Per Share Value based on latest NOSH - 328,365
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.51 21.05 100.73 71.07 47.19 21.11 128.30 -50.65%
EPS 1.07 0.78 2.20 0.64 -0.31 -0.01 4.50 -61.65%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.52 -
NAPS 0.7173 0.7229 0.7117 0.6943 0.6887 0.7321 0.6831 3.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.52 2.06 1.99 2.05 1.88 1.56 1.74 -
P/RPS 1.05 3.00 0.60 0.88 1.21 2.38 0.41 87.29%
P/EPS 43.55 80.78 27.60 97.62 -184.31 -5,200.00 11.78 139.28%
EY 2.30 1.24 3.62 1.02 -0.54 -0.02 8.49 -58.16%
DY 0.00 0.00 2.51 0.00 0.00 0.00 2.87 -
P/NAPS 0.65 0.87 0.85 0.90 0.83 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 -
Price 1.61 1.66 2.33 1.96 2.08 1.77 1.73 -
P/RPS 1.11 2.42 0.71 0.84 1.34 2.70 0.41 94.36%
P/EPS 46.13 65.10 32.32 93.33 -203.92 -5,900.00 11.71 149.63%
EY 2.17 1.54 3.09 1.07 -0.49 -0.02 8.54 -59.91%
DY 0.00 0.00 2.15 0.00 0.00 0.00 2.89 -
P/NAPS 0.69 0.70 1.00 0.86 0.92 0.78 0.77 -7.05%

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