[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 242.84%
YoY- -51.11%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 775,199 478,464 226,241 1,082,662 763,897 507,254 226,874 126.34%
PBT 88,106 69,088 42,737 82,310 41,656 10,693 16,543 204.04%
Tax -81,163 -57,589 -34,341 -58,640 -34,752 -14,034 -16,647 186.70%
NP 6,943 11,499 8,396 23,670 6,904 -3,341 -104 -
-
NP to SH 6,943 11,499 8,396 23,670 6,904 -3,341 -104 -
-
Tax Rate 92.12% 83.36% 80.35% 71.24% 83.43% 131.24% 100.63% -
Total Cost 768,256 466,965 217,845 1,058,992 756,993 510,595 226,978 124.93%
-
Net Worth 769,982 770,993 777,041 764,925 746,289 740,260 786,933 -1.43%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 16,414 - - - -
Div Payout % - - - 69.35% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 769,982 770,993 777,041 764,925 746,289 740,260 786,933 -1.43%
NOSH 329,052 329,484 329,254 328,294 328,761 327,549 346,666 -3.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.90% 2.40% 3.71% 2.19% 0.90% -0.66% -0.05% -
ROE 0.90% 1.49% 1.08% 3.09% 0.93% -0.45% -0.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 235.59 145.22 68.71 329.78 232.36 154.86 65.44 134.34%
EPS 2.11 3.49 2.55 7.21 2.10 -1.02 -0.03 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.34 2.34 2.36 2.33 2.27 2.26 2.27 2.03%
Adjusted Per Share Value based on latest NOSH - 328,745
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.12 44.51 21.05 100.73 71.07 47.19 21.11 126.32%
EPS 0.65 1.07 0.78 2.20 0.64 -0.31 -0.01 -
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.7164 0.7173 0.7229 0.7117 0.6943 0.6887 0.7321 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.58 1.52 2.06 1.99 2.05 1.88 1.56 -
P/RPS 0.67 1.05 3.00 0.60 0.88 1.21 2.38 -56.94%
P/EPS 74.88 43.55 80.78 27.60 97.62 -184.31 -5,200.00 -
EY 1.34 2.30 1.24 3.62 1.02 -0.54 -0.02 -
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.87 0.85 0.90 0.83 0.69 -0.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 -
Price 1.65 1.61 1.66 2.33 1.96 2.08 1.77 -
P/RPS 0.70 1.11 2.42 0.71 0.84 1.34 2.70 -59.24%
P/EPS 78.20 46.13 65.10 32.32 93.33 -203.92 -5,900.00 -
EY 1.28 2.17 1.54 3.09 1.07 -0.49 -0.02 -
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.70 1.00 0.86 0.92 0.78 -6.06%

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