[CMSB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -92.14%
YoY- 980.26%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 218,471 184,678 219,149 252,932 654,327 1,426,057 1,677,876 -74.34%
PBT 34,277 23,936 49,218 49,218 830,544 -34,454 114,681 -55.32%
Tax -9,312 -7,811 -13,874 -8,319 -5,589 -81,160 -66,887 -73.17%
NP 24,965 16,125 35,344 40,899 824,955 -115,614 47,794 -35.16%
-
NP to SH 20,257 8,563 21,977 26,311 334,704 5,174 13,660 30.07%
-
Tax Rate 27.17% 32.63% 28.19% 16.90% 0.67% - 58.32% -
Total Cost 193,506 168,553 183,805 212,033 -170,628 1,541,671 1,630,082 -75.87%
-
Net Worth 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 658,644 51.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,477 - - - 16,466 -
Div Payout % - - 74.97% - - - 120.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 658,644 51.58%
NOSH 329,382 329,346 329,543 329,299 329,433 329,554 329,322 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.43% 8.73% 16.13% 16.17% 126.08% -8.11% 2.85% -
ROE 1.65% 0.69% 2.22% 2.17% 27.84% 0.60% 2.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 66.33 56.07 66.50 76.81 198.62 432.72 509.49 -74.34%
EPS 6.15 2.60 6.67 7.99 101.60 1.57 4.15 30.01%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.73 3.78 3.00 3.69 3.65 2.63 2.00 51.57%
Adjusted Per Share Value based on latest NOSH - 329,299
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.33 17.18 20.39 23.53 60.88 132.68 156.10 -74.33%
EPS 1.88 0.80 2.04 2.45 31.14 0.48 1.27 29.91%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.143 1.1582 0.9198 1.1305 1.1187 0.8064 0.6128 51.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 2.05 2.29 2.37 2.29 2.04 1.46 -
P/RPS 2.82 3.66 3.44 3.09 1.15 0.47 0.29 356.21%
P/EPS 30.41 78.85 34.34 29.66 2.25 129.94 35.20 -9.29%
EY 3.29 1.27 2.91 3.37 44.37 0.77 2.84 10.31%
DY 0.00 0.00 2.18 0.00 0.00 0.00 3.42 -
P/NAPS 0.50 0.54 0.76 0.64 0.63 0.78 0.73 -22.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.74 2.23 2.00 2.34 2.47 2.33 1.86 -
P/RPS 2.62 3.98 3.01 3.05 1.24 0.54 0.37 269.19%
P/EPS 28.29 85.77 29.99 29.29 2.43 148.41 44.84 -26.46%
EY 3.53 1.17 3.33 3.41 41.13 0.67 2.23 35.86%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.69 -
P/NAPS 0.47 0.59 0.67 0.63 0.68 0.89 0.93 -36.57%

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