[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.74%
YoY- 5488.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 403,149 184,678 2,552,466 2,333,317 2,080,385 1,426,057 6,168,890 -83.80%
PBT 58,213 23,936 887,441 845,308 769,090 -34,454 517,806 -76.73%
Tax -17,123 -7,811 -101,857 -95,068 -59,749 -81,160 -262,292 -83.81%
NP 41,090 16,125 785,584 750,240 709,341 -115,614 255,514 -70.46%
-
NP to SH 28,820 8,563 388,166 366,189 339,878 5,174 6,864 160.48%
-
Tax Rate 29.41% 32.63% 11.48% 11.25% 7.77% - 50.65% -
Total Cost 362,059 168,553 1,766,882 1,583,077 1,371,044 1,541,671 5,913,376 -84.49%
-
Net Worth 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 28.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,472 - - - 16,439 -
Div Payout % - - 4.24% - - - 239.50% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 848,262 28.03%
NOSH 329,371 329,346 329,459 329,454 329,434 329,554 328,783 0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.19% 8.73% 30.78% 32.15% 34.10% -8.11% 4.14% -
ROE 2.35% 0.69% 31.33% 30.12% 28.27% 0.60% 0.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 122.40 56.07 774.74 708.24 631.50 432.72 1,876.28 -83.82%
EPS 8.75 2.60 117.82 111.15 103.17 1.57 2.08 160.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.73 3.78 3.76 3.69 3.65 2.63 2.58 27.88%
Adjusted Per Share Value based on latest NOSH - 329,299
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.51 17.18 237.47 217.08 193.55 132.68 573.93 -83.80%
EPS 2.68 0.80 36.11 34.07 31.62 0.48 0.64 160.02%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.143 1.1582 1.1525 1.131 1.1187 0.8064 0.7892 28.03%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 2.05 2.29 2.37 2.29 2.04 1.46 -
P/RPS 1.53 3.66 0.30 0.33 0.36 0.47 0.08 616.44%
P/EPS 21.37 78.85 1.94 2.13 2.22 129.94 69.93 -54.66%
EY 4.68 1.27 51.45 46.90 45.05 0.77 1.43 120.59%
DY 0.00 0.00 2.18 0.00 0.00 0.00 3.42 -
P/NAPS 0.50 0.54 0.61 0.64 0.63 0.78 0.57 -8.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.74 2.23 2.00 2.34 2.47 2.33 1.86 -
P/RPS 1.42 3.98 0.26 0.33 0.39 0.54 0.10 487.34%
P/EPS 19.89 85.77 1.70 2.11 2.39 148.41 89.09 -63.23%
EY 5.03 1.17 58.91 47.50 41.77 0.67 1.12 172.45%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.69 -
P/NAPS 0.47 0.59 0.53 0.63 0.68 0.89 0.72 -24.76%

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