[CMSB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.78%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,687,549 5,521,091 5,284,541 4,046,452 2,998,828 1,969,123 1,020,344 215.36%
PBT 432,535 427,488 340,354 301,966 257,736 182,632 130,955 122.27%
Tax -202,208 -179,998 -212,245 -187,984 -183,709 -169,380 -102,206 57.79%
NP 230,327 247,490 128,109 113,982 74,027 13,252 28,749 301.91%
-
NP to SH -107,402 -109,085 -117,987 1,464 2,858 13,252 28,749 -
-
Tax Rate 46.75% 42.11% 62.36% 62.25% 71.28% 92.74% 78.05% -
Total Cost 5,457,222 5,273,601 5,156,432 3,932,470 2,924,801 1,955,871 991,595 212.69%
-
Net Worth 847,797 857,930 1,532,077 763,799 747,930 790,063 797,137 4.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 16,473 16,473 16,473 16,469 16,469 16,469 16,469 0.01%
Div Payout % 0.00% 0.00% 0.00% 1,124.99% 576.27% 124.28% 57.29% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 847,797 857,930 1,532,077 763,799 747,930 790,063 797,137 4.20%
NOSH 329,882 327,454 329,479 334,999 329,484 329,192 329,395 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.05% 4.48% 2.42% 2.82% 2.47% 0.67% 2.82% -
ROE -12.67% -12.71% -7.70% 0.19% 0.38% 1.68% 3.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,724.11 1,686.06 1,603.91 1,207.90 910.16 598.17 309.76 215.05%
EPS -32.56 -33.31 -35.81 0.44 0.87 4.03 8.73 -
DPS 5.00 5.03 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.57 2.62 4.65 2.28 2.27 2.40 2.42 4.10%
Adjusted Per Share Value based on latest NOSH - 334,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 529.15 513.66 491.65 376.47 279.00 183.20 94.93 215.36%
EPS -9.99 -10.15 -10.98 0.14 0.27 1.23 2.67 -
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.7888 0.7982 1.4254 0.7106 0.6958 0.735 0.7416 4.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 1.11 0.93 1.08 1.22 1.24 1.50 -
P/RPS 0.06 0.07 0.06 0.09 0.13 0.21 0.48 -75.09%
P/EPS -3.35 -3.33 -2.60 247.13 140.65 30.80 17.19 -
EY -29.87 -30.01 -38.51 0.40 0.71 3.25 5.82 -
DY 4.59 4.53 5.38 4.63 4.10 4.03 3.33 23.92%
P/NAPS 0.42 0.42 0.20 0.47 0.54 0.52 0.62 -22.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.99 0.96 0.94 1.00 1.10 1.30 1.45 -
P/RPS 0.06 0.06 0.06 0.08 0.12 0.22 0.47 -74.74%
P/EPS -3.04 -2.88 -2.62 228.83 126.81 32.29 16.61 -
EY -32.89 -34.70 -38.10 0.44 0.79 3.10 6.02 -
DY 5.05 5.24 5.32 5.00 4.55 3.85 3.45 29.00%
P/NAPS 0.39 0.37 0.20 0.44 0.48 0.54 0.60 -25.02%

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