[CMSB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4740.89%
YoY- 1254.21%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 368,464 343,022 341,029 326,475 383,983 312,273 289,584 17.36%
PBT -13,176 89,081 40,447 51,705 13,785 148,447 -33,598 -46.33%
Tax 5,897 -56,033 -35,625 -33,884 -13,785 -41,302 33,598 -68.55%
NP -7,279 33,048 4,822 17,821 0 107,145 0 -
-
NP to SH -7,279 33,048 4,822 17,821 -384 107,145 -19,445 -47.96%
-
Tax Rate - 62.90% 88.08% 65.53% 100.00% 27.82% - -
Total Cost 375,743 309,974 336,207 308,654 383,983 205,128 289,584 18.90%
-
Net Worth 734,457 803,250 767,583 768,428 732,800 743,654 622,109 11.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,394 - - - 16,000 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 734,457 803,250 767,583 768,428 732,800 743,654 622,109 11.66%
NOSH 327,882 327,857 328,027 326,990 320,000 326,164 325,711 0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.98% 9.63% 1.41% 5.46% 0.00% 34.31% 0.00% -
ROE -0.99% 4.11% 0.63% 2.32% -0.05% 14.41% -3.13% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 112.38 104.63 103.96 99.84 119.99 95.74 88.91 16.85%
EPS -2.22 10.08 1.47 5.45 -0.12 32.85 -5.97 -48.19%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.24 2.45 2.34 2.35 2.29 2.28 1.91 11.17%
Adjusted Per Share Value based on latest NOSH - 326,990
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.28 31.91 31.73 30.37 35.72 29.05 26.94 17.37%
EPS -0.68 3.07 0.45 1.66 -0.04 9.97 -1.81 -47.84%
DPS 1.53 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.6833 0.7473 0.7141 0.7149 0.6818 0.6919 0.5788 11.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.74 2.00 2.37 2.13 2.34 1.96 2.24 -
P/RPS 1.55 1.91 2.28 2.13 1.95 2.05 2.52 -27.61%
P/EPS -78.38 19.84 161.22 39.08 -1,950.00 5.97 -37.52 63.19%
EY -1.28 5.04 0.62 2.56 -0.05 16.76 -2.67 -38.66%
DY 2.87 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.78 0.82 1.01 0.91 1.02 0.86 1.17 -23.62%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 30/11/01 29/08/01 -
Price 1.73 1.85 2.40 2.45 2.01 2.20 2.80 -
P/RPS 1.54 1.77 2.31 2.45 1.68 2.30 3.15 -37.85%
P/EPS -77.93 18.35 163.27 44.95 -1,675.00 6.70 -46.90 40.15%
EY -1.28 5.45 0.61 2.22 -0.06 14.93 -2.13 -28.72%
DY 2.89 0.00 0.00 0.00 2.49 0.00 0.00 -
P/NAPS 0.77 0.76 1.03 1.04 0.88 0.96 1.47 -34.94%

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