[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -41.34%
YoY- -392.99%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,859,956 1,411,570 5,284,541 3,801,307 2,456,948 1,175,020 1,020,344 99.17%
PBT 288,050 181,548 340,354 259,117 195,869 94,414 130,955 69.37%
Tax -129,055 -69,268 -157,644 -112,340 -84,491 -101,515 -102,206 16.87%
NP 158,995 112,280 182,710 146,777 111,378 -7,101 28,749 213.71%
-
NP to SH -3,807 1,801 -117,987 -20,342 -14,392 -7,010 28,749 -
-
Tax Rate 44.80% 38.15% 46.32% 43.35% 43.14% 107.52% 78.05% -
Total Cost 2,700,961 1,299,290 5,101,831 3,654,530 2,345,570 1,182,121 991,595 95.39%
-
Net Worth 843,447 857,930 853,330 751,123 747,623 790,063 796,936 3.86%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 16,473 - - - 16,465 -
Div Payout % - - 0.00% - - - 57.27% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 843,447 857,930 853,330 751,123 747,623 790,063 796,936 3.86%
NOSH 328,189 327,454 329,471 329,440 329,349 329,192 329,312 -0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.56% 7.95% 3.46% 3.86% 4.53% -0.60% 2.82% -
ROE -0.45% 0.21% -13.83% -2.71% -1.93% -0.89% 3.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 871.43 431.07 1,603.95 1,153.87 746.00 356.94 309.84 99.62%
EPS -1.16 0.55 -35.81 -6.17 -4.37 -2.16 8.73 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.57 2.62 2.59 2.28 2.27 2.40 2.42 4.10%
Adjusted Per Share Value based on latest NOSH - 334,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 266.08 131.33 491.65 353.66 228.59 109.32 94.93 99.17%
EPS -0.35 0.17 -10.98 -1.89 -1.34 -0.65 2.67 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.7847 0.7982 0.7939 0.6988 0.6956 0.735 0.7414 3.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 1.11 0.93 1.08 1.22 1.24 1.50 -
P/RPS 0.13 0.26 0.06 0.09 0.16 0.35 0.48 -58.23%
P/EPS -93.97 201.82 -2.60 -17.49 -27.92 -58.23 17.18 -
EY -1.06 0.50 -38.51 -5.72 -3.58 -1.72 5.82 -
DY 0.00 0.00 5.38 0.00 0.00 0.00 3.33 -
P/NAPS 0.42 0.42 0.36 0.47 0.54 0.52 0.62 -22.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.99 0.96 0.94 1.00 1.10 1.30 1.45 -
P/RPS 0.11 0.22 0.06 0.09 0.15 0.36 0.47 -62.12%
P/EPS -85.34 174.55 -2.62 -16.20 -25.17 -61.05 16.61 -
EY -1.17 0.57 -38.10 -6.17 -3.97 -1.64 6.02 -
DY 0.00 0.00 5.32 0.00 0.00 0.00 3.45 -
P/NAPS 0.39 0.37 0.36 0.44 0.48 0.54 0.60 -25.02%

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