[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 201.0%
YoY- 105.82%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,333,317 2,080,385 1,426,057 6,168,890 4,491,014 2,859,956 1,411,570 39.75%
PBT 845,308 769,090 -34,454 517,806 403,125 288,050 181,548 178.57%
Tax -95,068 -59,749 -81,160 -262,292 -195,405 -129,055 -69,268 23.47%
NP 750,240 709,341 -115,614 255,514 207,720 158,995 112,280 254.34%
-
NP to SH 366,189 339,878 5,174 6,864 -6,796 -3,807 1,801 3346.59%
-
Tax Rate 11.25% 7.77% - 50.65% 48.47% 44.80% 38.15% -
Total Cost 1,583,077 1,371,044 1,541,671 5,913,376 4,283,294 2,700,961 1,299,290 14.06%
-
Net Worth 1,215,688 1,202,437 866,727 848,262 837,953 843,447 857,930 26.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 16,439 - - - -
Div Payout % - - - 239.50% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,215,688 1,202,437 866,727 848,262 837,953 843,447 857,930 26.13%
NOSH 329,454 329,434 329,554 328,783 329,902 328,189 327,454 0.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 32.15% 34.10% -8.11% 4.14% 4.63% 5.56% 7.95% -
ROE 30.12% 28.27% 0.60% 0.81% -0.81% -0.45% 0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 708.24 631.50 432.72 1,876.28 1,361.31 871.43 431.07 39.19%
EPS 111.15 103.17 1.57 2.08 -2.06 -1.16 0.55 3332.64%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.69 3.65 2.63 2.58 2.54 2.57 2.62 25.62%
Adjusted Per Share Value based on latest NOSH - 329,322
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 217.08 193.55 132.68 573.93 417.83 266.08 131.33 39.75%
EPS 34.07 31.62 0.48 0.64 -0.63 -0.35 0.17 3313.62%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.131 1.1187 0.8064 0.7892 0.7796 0.7847 0.7982 26.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.37 2.29 2.04 1.46 1.05 1.09 1.11 -
P/RPS 0.33 0.36 0.47 0.08 0.08 0.13 0.26 17.20%
P/EPS 2.13 2.22 129.94 69.93 -50.97 -93.97 201.82 -95.17%
EY 46.90 45.05 0.77 1.43 -1.96 -1.06 0.50 1958.74%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.78 0.57 0.41 0.42 0.42 32.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 -
Price 2.34 2.47 2.33 1.86 1.48 0.99 0.96 -
P/RPS 0.33 0.39 0.54 0.10 0.11 0.11 0.22 31.00%
P/EPS 2.11 2.39 148.41 89.09 -71.84 -85.34 174.55 -94.71%
EY 47.50 41.77 0.67 1.12 -1.39 -1.17 0.57 1802.73%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.89 0.72 0.58 0.39 0.37 42.54%

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