[CMSB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -411.38%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,426,057 1,677,876 1,631,058 1,448,386 1,411,570 1,483,234 1,344,359 4.01%
PBT -34,454 114,681 115,075 106,502 181,548 81,237 63,248 -
Tax -81,160 -66,887 -66,350 -59,787 -69,268 -45,304 -27,849 104.16%
NP -115,614 47,794 48,725 46,715 112,280 35,933 35,399 -
-
NP to SH 5,174 13,660 -2,989 -5,608 1,801 -97,645 -5,950 -
-
Tax Rate - 58.32% 57.66% 56.14% 38.15% 55.77% 44.03% -
Total Cost 1,541,671 1,630,082 1,582,333 1,401,671 1,299,290 1,447,301 1,308,960 11.53%
-
Net Worth 866,727 658,644 834,292 847,797 857,930 1,532,077 763,799 8.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,466 - - - 16,473 - -
Div Payout % - 120.54% - - - 0.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 866,727 658,644 834,292 847,797 857,930 1,532,077 763,799 8.80%
NOSH 329,554 329,322 328,461 329,882 327,454 329,479 334,999 -1.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -8.11% 2.85% 2.99% 3.23% 7.95% 2.42% 2.63% -
ROE 0.60% 2.07% -0.36% -0.66% 0.21% -6.37% -0.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 432.72 509.49 496.58 439.06 431.07 450.18 401.30 5.15%
EPS 1.57 4.15 -0.91 -1.70 0.55 -29.64 -1.81 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.63 2.00 2.54 2.57 2.62 4.65 2.28 9.99%
Adjusted Per Share Value based on latest NOSH - 329,882
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 132.68 156.10 151.75 134.75 131.33 137.99 125.07 4.02%
EPS 0.48 1.27 -0.28 -0.52 0.17 -9.08 -0.55 -
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
NAPS 0.8064 0.6128 0.7762 0.7888 0.7982 1.4254 0.7106 8.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.04 1.46 1.05 1.09 1.11 0.93 1.08 -
P/RPS 0.47 0.29 0.21 0.25 0.26 0.21 0.27 44.75%
P/EPS 129.94 35.20 -115.38 -64.12 201.82 -3.14 -60.81 -
EY 0.77 2.84 -0.87 -1.56 0.50 -31.87 -1.64 -
DY 0.00 3.42 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.78 0.73 0.41 0.42 0.42 0.20 0.47 40.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 28/11/05 -
Price 2.33 1.86 1.48 0.99 0.96 0.94 1.00 -
P/RPS 0.54 0.37 0.30 0.23 0.22 0.21 0.25 67.17%
P/EPS 148.41 44.84 -162.64 -58.24 174.55 -3.17 -56.30 -
EY 0.67 2.23 -0.61 -1.72 0.57 -31.53 -1.78 -
DY 0.00 2.69 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.89 0.93 0.58 0.39 0.37 0.20 0.44 60.00%

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