[CMSB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -101.67%
YoY- -100.68%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,053,872 1,082,029 1,082,662 1,132,361 1,218,740 1,279,389 1,378,990 -16.42%
PBT 140,705 108,504 82,310 28,480 86,598 132,895 168,057 -11.17%
Tax -102,195 -76,333 -58,639 -28,854 -64,169 -102,408 -119,645 -9.98%
NP 38,510 32,171 23,671 -374 22,429 30,487 48,412 -14.16%
-
NP to SH 38,510 32,171 23,671 -374 22,429 30,487 48,412 -14.16%
-
Tax Rate 72.63% 70.35% 71.24% 101.31% 74.10% 77.06% 71.19% -
Total Cost 1,015,362 1,049,858 1,058,991 1,132,735 1,196,311 1,248,902 1,330,578 -16.50%
-
Net Worth 772,448 777,041 765,976 745,389 738,723 786,933 734,457 3.42%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 16,437 16,437 16,437 16,394 16,394 16,394 16,394 0.17%
Div Payout % 42.68% 51.09% 69.44% 0.00% 73.09% 53.77% 33.86% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 772,448 777,041 765,976 745,389 738,723 786,933 734,457 3.42%
NOSH 330,106 329,254 328,745 328,365 326,868 346,666 327,882 0.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.65% 2.97% 2.19% -0.03% 1.84% 2.38% 3.51% -
ROE 4.99% 4.14% 3.09% -0.05% 3.04% 3.87% 6.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 319.25 328.63 329.33 344.85 372.85 369.05 420.57 -16.80%
EPS 11.67 9.77 7.20 -0.11 6.86 8.79 14.77 -14.54%
DPS 5.00 5.00 5.00 4.99 5.02 4.73 5.00 0.00%
NAPS 2.34 2.36 2.33 2.27 2.26 2.27 2.24 2.95%
Adjusted Per Share Value based on latest NOSH - 328,365
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.05 100.67 100.73 105.35 113.39 119.03 128.30 -16.42%
EPS 3.58 2.99 2.20 -0.03 2.09 2.84 4.50 -14.15%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.7187 0.7229 0.7126 0.6935 0.6873 0.7321 0.6833 3.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.52 2.06 1.99 2.05 1.88 1.56 1.74 -
P/RPS 0.48 0.63 0.60 0.59 0.50 0.42 0.41 11.09%
P/EPS 13.03 21.08 27.64 -1,799.86 27.40 17.74 11.78 6.96%
EY 7.67 4.74 3.62 -0.06 3.65 5.64 8.49 -6.55%
DY 3.29 2.43 2.51 2.44 2.67 3.03 2.87 9.54%
P/NAPS 0.65 0.87 0.85 0.90 0.83 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 -
Price 1.61 1.66 2.33 1.96 2.08 1.77 1.73 -
P/RPS 0.50 0.51 0.71 0.57 0.56 0.48 0.41 14.15%
P/EPS 13.80 16.99 32.36 -1,720.85 30.31 20.13 11.72 11.51%
EY 7.25 5.89 3.09 -0.06 3.30 4.97 8.53 -10.28%
DY 3.11 3.01 2.15 2.55 2.41 2.67 2.89 5.01%
P/NAPS 0.69 0.70 1.00 0.86 0.92 0.78 0.77 -7.05%

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