[CMSB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.47%
YoY- 60.89%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 241,583 218,471 184,678 219,149 252,932 654,327 1,426,057 -69.28%
PBT 62,742 34,277 23,936 49,218 49,218 830,544 -34,454 -
Tax -10,405 -9,312 -7,811 -13,874 -8,319 -5,589 -81,160 -74.47%
NP 52,337 24,965 16,125 35,344 40,899 824,955 -115,614 -
-
NP to SH 29,847 20,257 8,563 21,977 26,311 334,704 5,174 220.62%
-
Tax Rate 16.58% 27.17% 32.63% 28.19% 16.90% 0.67% - -
Total Cost 189,246 193,506 168,553 183,805 212,033 -170,628 1,541,671 -75.20%
-
Net Worth 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 24.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 16,477 - - - -
Div Payout % - - - 74.97% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 24.76%
NOSH 329,437 329,382 329,346 329,543 329,299 329,433 329,554 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.66% 11.43% 8.73% 16.13% 16.17% 126.08% -8.11% -
ROE 2.47% 1.65% 0.69% 2.22% 2.17% 27.84% 0.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.33 66.33 56.07 66.50 76.81 198.62 432.72 -69.27%
EPS 9.06 6.15 2.60 6.67 7.99 101.60 1.57 220.70%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.67 3.73 3.78 3.00 3.69 3.65 2.63 24.79%
Adjusted Per Share Value based on latest NOSH - 329,543
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.48 20.33 17.18 20.39 23.53 60.88 132.68 -69.28%
EPS 2.78 1.88 0.80 2.04 2.45 31.14 0.48 221.47%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.1248 1.143 1.1582 0.9198 1.1305 1.1187 0.8064 24.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 1.87 2.05 2.29 2.37 2.29 2.04 -
P/RPS 2.18 2.82 3.66 3.44 3.09 1.15 0.47 177.34%
P/EPS 17.66 30.41 78.85 34.34 29.66 2.25 129.94 -73.46%
EY 5.66 3.29 1.27 2.91 3.37 44.37 0.77 276.67%
DY 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.54 0.76 0.64 0.63 0.78 -31.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 -
Price 1.15 1.74 2.23 2.00 2.34 2.47 2.33 -
P/RPS 1.57 2.62 3.98 3.01 3.05 1.24 0.54 103.31%
P/EPS 12.69 28.29 85.77 29.99 29.29 2.43 148.41 -80.50%
EY 7.88 3.53 1.17 3.33 3.41 41.13 0.67 414.85%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.59 0.67 0.63 0.68 0.89 -50.39%

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