[CMSB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 557.01%
YoY- 113.99%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 252,932 654,327 1,426,057 1,677,876 1,631,058 1,448,386 1,411,570 -68.18%
PBT 49,218 830,544 -34,454 114,681 115,075 106,502 181,548 -58.07%
Tax -8,319 -5,589 -81,160 -66,887 -66,350 -59,787 -69,268 -75.62%
NP 40,899 824,955 -115,614 47,794 48,725 46,715 112,280 -48.96%
-
NP to SH 26,311 334,704 5,174 13,660 -2,989 -5,608 1,801 496.63%
-
Tax Rate 16.90% 0.67% - 58.32% 57.66% 56.14% 38.15% -
Total Cost 212,033 -170,628 1,541,671 1,630,082 1,582,333 1,401,671 1,299,290 -70.10%
-
Net Worth 1,215,113 1,202,430 866,727 658,644 834,292 847,797 857,930 26.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 16,466 - - - -
Div Payout % - - - 120.54% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,215,113 1,202,430 866,727 658,644 834,292 847,797 857,930 26.09%
NOSH 329,299 329,433 329,554 329,322 328,461 329,882 327,454 0.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.17% 126.08% -8.11% 2.85% 2.99% 3.23% 7.95% -
ROE 2.17% 27.84% 0.60% 2.07% -0.36% -0.66% 0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.81 198.62 432.72 509.49 496.58 439.06 431.07 -68.30%
EPS 7.99 101.60 1.57 4.15 -0.91 -1.70 0.55 494.40%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.69 3.65 2.63 2.00 2.54 2.57 2.62 25.62%
Adjusted Per Share Value based on latest NOSH - 329,322
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.53 60.88 132.68 156.10 151.75 134.75 131.33 -68.18%
EPS 2.45 31.14 0.48 1.27 -0.28 -0.52 0.17 491.25%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.1305 1.1187 0.8064 0.6128 0.7762 0.7888 0.7982 26.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.37 2.29 2.04 1.46 1.05 1.09 1.11 -
P/RPS 3.09 1.15 0.47 0.29 0.21 0.25 0.26 419.99%
P/EPS 29.66 2.25 129.94 35.20 -115.38 -64.12 201.82 -72.11%
EY 3.37 44.37 0.77 2.84 -0.87 -1.56 0.50 256.39%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.78 0.73 0.41 0.42 0.42 32.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 -
Price 2.34 2.47 2.33 1.86 1.48 0.99 0.96 -
P/RPS 3.05 1.24 0.54 0.37 0.30 0.23 0.22 476.17%
P/EPS 29.29 2.43 148.41 44.84 -162.64 -58.24 174.55 -69.54%
EY 3.41 41.13 0.67 2.23 -0.61 -1.72 0.57 229.19%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.89 0.93 0.58 0.39 0.37 42.54%

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