[CMSB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -122.03%
YoY- -1795.57%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 256,643 280,380 226,874 368,464 343,022 341,029 326,475 -14.81%
PBT 30,963 -5,850 16,543 -13,176 89,081 40,447 51,705 -28.93%
Tax -20,718 2,614 -16,647 5,897 -56,033 -35,625 -33,884 -27.93%
NP 10,245 -3,236 -104 -7,279 33,048 4,822 17,821 -30.83%
-
NP to SH 10,245 -3,236 -104 -7,279 33,048 4,822 17,821 -30.83%
-
Tax Rate 66.91% - 100.63% - 62.90% 88.08% 65.53% -
Total Cost 246,398 283,616 226,978 375,743 309,974 336,207 308,654 -13.93%
-
Net Worth 745,389 738,723 786,933 734,457 803,250 767,583 768,428 -2.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 16,394 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 745,389 738,723 786,933 734,457 803,250 767,583 768,428 -2.00%
NOSH 328,365 326,868 346,666 327,882 327,857 328,027 326,990 0.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.99% -1.15% -0.05% -1.98% 9.63% 1.41% 5.46% -
ROE 1.37% -0.44% -0.01% -0.99% 4.11% 0.63% 2.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.16 85.78 65.44 112.38 104.63 103.96 99.84 -15.04%
EPS 3.12 -0.99 -0.03 -2.22 10.08 1.47 5.45 -31.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.27 2.26 2.27 2.24 2.45 2.34 2.35 -2.28%
Adjusted Per Share Value based on latest NOSH - 327,882
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.88 26.09 21.11 34.28 31.91 31.73 30.37 -14.79%
EPS 0.95 -0.30 -0.01 -0.68 3.07 0.45 1.66 -31.04%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.6935 0.6873 0.7321 0.6833 0.7473 0.7141 0.7149 -2.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.05 1.88 1.56 1.74 2.00 2.37 2.13 -
P/RPS 2.62 2.19 2.38 1.55 1.91 2.28 2.13 14.78%
P/EPS 65.71 -189.90 -5,200.00 -78.38 19.84 161.22 39.08 41.35%
EY 1.52 -0.53 -0.02 -1.28 5.04 0.62 2.56 -29.33%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.69 0.78 0.82 1.01 0.91 -0.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 22/05/02 -
Price 1.96 2.08 1.77 1.73 1.85 2.40 2.45 -
P/RPS 2.51 2.42 2.70 1.54 1.77 2.31 2.45 1.62%
P/EPS 62.82 -210.10 -5,900.00 -77.93 18.35 163.27 44.95 24.97%
EY 1.59 -0.48 -0.02 -1.28 5.45 0.61 2.22 -19.93%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.78 0.77 0.76 1.03 1.04 -11.88%

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