[CMSB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 98.57%
YoY- -100.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 318,765 256,643 280,380 226,874 368,464 343,022 341,029 -4.38%
PBT 40,654 30,963 -5,850 16,543 -13,176 89,081 40,447 0.33%
Tax -23,888 -20,718 2,614 -16,647 5,897 -56,033 -35,625 -23.33%
NP 16,766 10,245 -3,236 -104 -7,279 33,048 4,822 128.98%
-
NP to SH 16,766 10,245 -3,236 -104 -7,279 33,048 4,822 128.98%
-
Tax Rate 58.76% 66.91% - 100.63% - 62.90% 88.08% -
Total Cost 301,999 246,398 283,616 226,978 375,743 309,974 336,207 -6.88%
-
Net Worth 765,976 745,389 738,723 786,933 734,457 803,250 767,583 -0.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,437 - - - 16,394 - - -
Div Payout % 98.04% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 765,976 745,389 738,723 786,933 734,457 803,250 767,583 -0.13%
NOSH 328,745 328,365 326,868 346,666 327,882 327,857 328,027 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.26% 3.99% -1.15% -0.05% -1.98% 9.63% 1.41% -
ROE 2.19% 1.37% -0.44% -0.01% -0.99% 4.11% 0.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 96.96 78.16 85.78 65.44 112.38 104.63 103.96 -4.52%
EPS 5.10 3.12 -0.99 -0.03 -2.22 10.08 1.47 128.65%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.33 2.27 2.26 2.27 2.24 2.45 2.34 -0.28%
Adjusted Per Share Value based on latest NOSH - 346,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.66 23.88 26.09 21.11 34.28 31.91 31.73 -4.38%
EPS 1.56 0.95 -0.30 -0.01 -0.68 3.07 0.45 128.53%
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.7126 0.6935 0.6873 0.7321 0.6833 0.7473 0.7141 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.99 2.05 1.88 1.56 1.74 2.00 2.37 -
P/RPS 2.05 2.62 2.19 2.38 1.55 1.91 2.28 -6.82%
P/EPS 39.02 65.71 -189.90 -5,200.00 -78.38 19.84 161.22 -61.06%
EY 2.56 1.52 -0.53 -0.02 -1.28 5.04 0.62 156.71%
DY 2.51 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 0.85 0.90 0.83 0.69 0.78 0.82 1.01 -10.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 -
Price 2.33 1.96 2.08 1.77 1.73 1.85 2.40 -
P/RPS 2.40 2.51 2.42 2.70 1.54 1.77 2.31 2.57%
P/EPS 45.69 62.82 -210.10 -5,900.00 -77.93 18.35 163.27 -57.11%
EY 2.19 1.59 -0.48 -0.02 -1.28 5.45 0.61 133.91%
DY 2.15 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 1.00 0.86 0.92 0.78 0.77 0.76 1.03 -1.94%

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