[CMSB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.39%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,448,386 1,411,570 1,483,234 1,344,359 1,281,928 1,175,020 245,145 227.88%
PBT 106,502 181,548 81,237 63,248 101,455 94,414 42,849 83.79%
Tax -59,787 -69,268 -45,304 -27,849 -37,577 -101,515 -21,043 100.98%
NP 46,715 112,280 35,933 35,399 63,878 -7,101 21,806 66.41%
-
NP to SH -5,608 1,801 -97,645 -5,950 -7,291 -7,101 21,806 -
-
Tax Rate 56.14% 38.15% 55.77% 44.03% 37.04% 107.52% 49.11% -
Total Cost 1,401,671 1,299,290 1,447,301 1,308,960 1,218,050 1,182,121 223,339 241.38%
-
Net Worth 847,797 857,930 1,532,077 763,799 747,930 790,063 797,137 4.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 16,473 - - - 16,469 -
Div Payout % - - 0.00% - - - 75.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 847,797 857,930 1,532,077 763,799 747,930 790,063 797,137 4.20%
NOSH 329,882 327,454 329,479 334,999 329,484 329,192 329,395 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.23% 7.95% 2.42% 2.63% 4.98% -0.60% 8.90% -
ROE -0.66% 0.21% -6.37% -0.78% -0.97% -0.90% 2.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 439.06 431.07 450.18 401.30 389.07 356.94 74.42 227.56%
EPS -1.70 0.55 -29.64 -1.81 -2.21 -2.16 6.62 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.57 2.62 4.65 2.28 2.27 2.40 2.42 4.10%
Adjusted Per Share Value based on latest NOSH - 334,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 134.75 131.33 137.99 125.07 119.27 109.32 22.81 227.85%
EPS -0.52 0.17 -9.08 -0.55 -0.68 -0.66 2.03 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.7888 0.7982 1.4254 0.7106 0.6958 0.735 0.7416 4.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 1.11 0.93 1.08 1.22 1.24 1.50 -
P/RPS 0.25 0.26 0.21 0.27 0.31 0.35 2.02 -75.26%
P/EPS -64.12 201.82 -3.14 -60.81 -55.13 -57.48 22.66 -
EY -1.56 0.50 -31.87 -1.64 -1.81 -1.74 4.41 -
DY 0.00 0.00 5.38 0.00 0.00 0.00 3.33 -
P/NAPS 0.42 0.42 0.20 0.47 0.54 0.52 0.62 -22.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.99 0.96 0.94 1.00 1.10 1.30 1.45 -
P/RPS 0.23 0.22 0.21 0.25 0.28 0.36 1.95 -76.04%
P/EPS -58.24 174.55 -3.17 -56.30 -49.71 -60.27 21.90 -
EY -1.72 0.57 -31.53 -1.78 -2.01 -1.66 4.57 -
DY 0.00 0.00 5.32 0.00 0.00 0.00 3.45 -
P/NAPS 0.39 0.37 0.20 0.44 0.48 0.54 0.60 -25.02%

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