[CMSB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -246.83%
YoY- -144.47%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,281,928 1,175,020 245,145 296,735 252,223 226,241 318,765 153.10%
PBT 101,455 94,414 42,849 19,018 26,351 42,737 40,654 84.08%
Tax -37,577 -101,515 -21,043 -23,574 -23,248 -34,341 -23,888 35.29%
NP 63,878 -7,101 21,806 -4,556 3,103 8,396 16,766 144.13%
-
NP to SH -7,291 -7,101 21,806 -4,556 3,103 8,396 16,766 -
-
Tax Rate 37.04% 107.52% 49.11% 123.96% 88.22% 80.35% 58.76% -
Total Cost 1,218,050 1,182,121 223,339 301,291 249,120 217,845 301,999 153.59%
-
Net Worth 747,930 790,063 797,137 772,539 772,448 777,041 765,976 -1.57%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 16,469 - - - 16,437 -
Div Payout % - - 75.53% - - - 98.04% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 747,930 790,063 797,137 772,539 772,448 777,041 765,976 -1.57%
NOSH 329,484 329,192 329,395 330,144 330,106 329,254 328,745 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.98% -0.60% 8.90% -1.54% 1.23% 3.71% 5.26% -
ROE -0.97% -0.90% 2.74% -0.59% 0.40% 1.08% 2.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 389.07 356.94 74.42 89.88 76.41 68.71 96.96 152.73%
EPS -2.21 -2.16 6.62 -1.38 0.94 2.55 5.10 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.27 2.40 2.42 2.34 2.34 2.36 2.33 -1.72%
Adjusted Per Share Value based on latest NOSH - 330,144
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 119.27 109.32 22.81 27.61 23.47 21.05 29.66 153.09%
EPS -0.68 -0.66 2.03 -0.42 0.29 0.78 1.56 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.6958 0.735 0.7416 0.7187 0.7187 0.7229 0.7126 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.22 1.24 1.50 1.58 1.52 2.06 1.99 -
P/RPS 0.31 0.35 2.02 1.76 1.99 3.00 2.05 -71.64%
P/EPS -55.13 -57.48 22.66 -114.49 161.70 80.78 39.02 -
EY -1.81 -1.74 4.41 -0.87 0.62 1.24 2.56 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.51 -
P/NAPS 0.54 0.52 0.62 0.68 0.65 0.87 0.85 -26.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 1.10 1.30 1.45 1.65 1.61 1.66 2.33 -
P/RPS 0.28 0.36 1.95 1.84 2.11 2.42 2.40 -76.15%
P/EPS -49.71 -60.27 21.90 -119.57 171.28 65.10 45.69 -
EY -2.01 -1.66 4.57 -0.84 0.58 1.54 2.19 -
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.15 -
P/NAPS 0.48 0.54 0.60 0.71 0.69 0.70 1.00 -38.72%

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