[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.62%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,456,948 1,175,020 1,020,344 775,199 478,464 226,241 1,082,662 72.77%
PBT 195,869 94,414 130,955 88,106 69,088 42,737 82,310 78.33%
Tax -84,491 -101,515 -102,206 -81,163 -57,589 -34,341 -58,640 27.59%
NP 111,378 -7,101 28,749 6,943 11,499 8,396 23,670 181.06%
-
NP to SH -14,392 -7,010 28,749 6,943 11,499 8,396 23,670 -
-
Tax Rate 43.14% 107.52% 78.05% 92.12% 83.36% 80.35% 71.24% -
Total Cost 2,345,570 1,182,121 991,595 768,256 466,965 217,845 1,058,992 69.99%
-
Net Worth 747,623 790,063 796,936 769,982 770,993 777,041 764,925 -1.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 16,465 - - - 16,414 -
Div Payout % - - 57.27% - - - 69.35% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 747,623 790,063 796,936 769,982 770,993 777,041 764,925 -1.51%
NOSH 329,349 329,192 329,312 329,052 329,484 329,254 328,294 0.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.53% -0.60% 2.82% 0.90% 2.40% 3.71% 2.19% -
ROE -1.93% -0.89% 3.61% 0.90% 1.49% 1.08% 3.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 746.00 356.94 309.84 235.59 145.22 68.71 329.78 72.40%
EPS -4.37 -2.16 8.73 2.11 3.49 2.55 7.21 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.27 2.40 2.42 2.34 2.34 2.36 2.33 -1.72%
Adjusted Per Share Value based on latest NOSH - 330,144
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 228.59 109.32 94.93 72.12 44.51 21.05 100.73 72.77%
EPS -1.34 -0.65 2.67 0.65 1.07 0.78 2.20 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.6956 0.735 0.7414 0.7164 0.7173 0.7229 0.7117 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.22 1.24 1.50 1.58 1.52 2.06 1.99 -
P/RPS 0.16 0.35 0.48 0.67 1.05 3.00 0.60 -58.60%
P/EPS -27.92 -58.23 17.18 74.88 43.55 80.78 27.60 -
EY -3.58 -1.72 5.82 1.34 2.30 1.24 3.62 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.51 -
P/NAPS 0.54 0.52 0.62 0.68 0.65 0.87 0.85 -26.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 1.10 1.30 1.45 1.65 1.61 1.66 2.33 -
P/RPS 0.15 0.36 0.47 0.70 1.11 2.42 0.71 -64.56%
P/EPS -25.17 -61.05 16.61 78.20 46.13 65.10 32.32 -
EY -3.97 -1.64 6.02 1.28 2.17 1.54 3.09 -
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.15 -
P/NAPS 0.48 0.54 0.60 0.71 0.69 0.70 1.00 -38.72%

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