[CMSB] QoQ Quarter Result on 31-Dec-1999 [#4]

Announcement Date
02-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -42.06%
YoY--%
View:
Show?
Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 256,588 250,552 279,912 342,257 305,005 0 0 -100.00%
PBT 90,157 5,307 68,727 60,517 88,141 0 0 -100.00%
Tax -47,227 -3,334 -27,673 -27,472 -31,105 0 0 -100.00%
NP 42,930 1,973 41,054 33,045 57,036 0 0 -100.00%
-
NP to SH 42,930 1,973 41,054 33,045 57,036 0 0 -100.00%
-
Tax Rate 52.38% 62.82% 40.27% 45.40% 35.29% - - -
Total Cost 213,658 248,579 238,858 309,212 247,969 0 0 -100.00%
-
Net Worth 663,463 611,306 622,128 569,519 545,032 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - 16,172 - 16,088 - - - -
Div Payout % - 819.67% - 48.69% - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 663,463 611,306 622,128 569,519 545,032 0 0 -100.00%
NOSH 325,227 323,442 324,025 321,762 320,607 0 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 16.73% 0.79% 14.67% 9.66% 18.70% 0.00% 0.00% -
ROE 6.47% 0.32% 6.60% 5.80% 10.46% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 78.89 77.46 86.39 106.37 95.13 0.00 0.00 -100.00%
EPS 13.20 0.61 12.67 10.27 17.68 0.00 0.00 -100.00%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.04 1.89 1.92 1.77 1.70 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 321,762
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 23.87 23.31 26.04 31.84 28.38 0.00 0.00 -100.00%
EPS 3.99 0.18 3.82 3.07 5.31 0.00 0.00 -100.00%
DPS 0.00 1.50 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6173 0.5688 0.5788 0.5299 0.5071 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 2.96 3.18 4.68 0.00 0.00 0.00 0.00 -
P/RPS 3.75 4.11 5.42 0.00 0.00 0.00 0.00 -100.00%
P/EPS 22.42 521.31 36.94 0.00 0.00 0.00 0.00 -100.00%
EY 4.46 0.19 2.71 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.68 2.44 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/11/00 05/09/00 24/05/00 02/03/00 03/12/99 - - -
Price 2.65 3.12 3.52 3.36 0.00 0.00 0.00 -
P/RPS 3.36 4.03 4.07 3.16 0.00 0.00 0.00 -100.00%
P/EPS 20.08 511.48 27.78 32.72 0.00 0.00 0.00 -100.00%
EY 4.98 0.20 3.60 3.06 0.00 0.00 0.00 -100.00%
DY 0.00 1.60 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 1.30 1.65 1.83 1.90 0.00 0.00 0.00 -100.00%

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