[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.22%
YoY- 1254.21%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,378,990 1,010,526 667,504 326,475 1,242,771 858,788 546,515 85.02%
PBT 168,057 181,233 92,152 51,705 137,451 123,666 -24,781 -
Tax -119,645 -125,542 -69,509 -33,884 -51,679 -37,510 24,781 -
NP 48,412 55,691 22,643 17,821 85,772 86,156 0 -
-
NP to SH 48,412 55,691 22,643 17,821 85,772 86,156 -20,989 -
-
Tax Rate 71.19% 69.27% 75.43% 65.53% 37.60% 30.33% - -
Total Cost 1,330,578 954,835 644,861 308,654 1,156,999 772,632 546,515 80.68%
-
Net Worth 734,210 802,605 765,673 768,428 746,836 742,948 621,534 11.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,388 - - - 16,306 - - -
Div Payout % 33.85% - - - 19.01% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 734,210 802,605 765,673 768,428 746,836 742,948 621,534 11.71%
NOSH 327,772 327,594 327,210 326,990 326,129 325,854 325,410 0.48%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.51% 5.51% 3.39% 5.46% 6.90% 10.03% 0.00% -
ROE 6.59% 6.94% 2.96% 2.32% 11.48% 11.60% -3.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 420.72 308.47 204.00 99.84 381.07 263.55 167.95 84.14%
EPS 14.77 17.00 6.92 5.45 26.30 26.44 -6.45 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.24 2.45 2.34 2.35 2.29 2.28 1.91 11.17%
Adjusted Per Share Value based on latest NOSH - 326,990
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 128.30 94.02 62.10 30.37 115.62 79.90 50.85 85.02%
EPS 4.50 5.18 2.11 1.66 7.98 8.02 -1.95 -
DPS 1.52 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.6831 0.7467 0.7124 0.7149 0.6948 0.6912 0.5783 11.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.74 2.00 2.37 2.13 2.34 1.96 2.24 -
P/RPS 0.41 0.65 1.16 2.13 0.61 0.74 1.33 -54.26%
P/EPS 11.78 11.76 34.25 39.08 8.90 7.41 -34.73 -
EY 8.49 8.50 2.92 2.56 11.24 13.49 -2.88 -
DY 2.87 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.78 0.82 1.01 0.91 1.02 0.86 1.17 -23.62%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 30/11/01 29/08/01 -
Price 1.73 1.85 2.40 2.45 2.01 2.20 2.80 -
P/RPS 0.41 0.60 1.18 2.45 0.53 0.83 1.67 -60.69%
P/EPS 11.71 10.88 34.68 44.95 7.64 8.32 -43.41 -
EY 8.54 9.19 2.88 2.22 13.08 12.02 -2.30 -
DY 2.89 0.00 0.00 0.00 2.49 0.00 0.00 -
P/NAPS 0.77 0.76 1.03 1.04 0.88 0.96 1.47 -34.94%

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