[CMSB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8159.22%
YoY- -510.4%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,974,248 5,687,549 5,521,091 5,284,541 4,046,452 2,998,828 1,969,123 109.43%
PBT 484,362 432,535 427,488 340,354 301,966 257,736 182,632 91.48%
Tax -240,709 -202,208 -179,998 -212,245 -187,984 -183,709 -169,380 26.37%
NP 243,653 230,327 247,490 128,109 113,982 74,027 13,252 595.38%
-
NP to SH -104,441 -107,402 -109,085 -117,987 1,464 2,858 13,252 -
-
Tax Rate 49.70% 46.75% 42.11% 62.36% 62.25% 71.28% 92.74% -
Total Cost 5,730,595 5,457,222 5,273,601 5,156,432 3,932,470 2,924,801 1,955,871 104.62%
-
Net Worth 834,292 847,797 857,930 1,532,077 763,799 747,930 790,063 3.69%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,473 16,473 16,473 16,473 16,469 16,469 16,469 0.01%
Div Payout % 0.00% 0.00% 0.00% 0.00% 1,124.99% 576.27% 124.28% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 834,292 847,797 857,930 1,532,077 763,799 747,930 790,063 3.69%
NOSH 328,461 329,882 327,454 329,479 334,999 329,484 329,192 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.08% 4.05% 4.48% 2.42% 2.82% 2.47% 0.67% -
ROE -12.52% -12.67% -12.71% -7.70% 0.19% 0.38% 1.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,818.86 1,724.11 1,686.06 1,603.91 1,207.90 910.16 598.17 109.74%
EPS -31.80 -32.56 -33.31 -35.81 0.44 0.87 4.03 -
DPS 5.00 5.00 5.03 5.00 5.00 5.00 5.00 0.00%
NAPS 2.54 2.57 2.62 4.65 2.28 2.27 2.40 3.84%
Adjusted Per Share Value based on latest NOSH - 329,479
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 555.82 529.15 513.66 491.65 376.47 279.00 183.20 109.43%
EPS -9.72 -9.99 -10.15 -10.98 0.14 0.27 1.23 -
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.7762 0.7888 0.7982 1.4254 0.7106 0.6958 0.735 3.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.05 1.09 1.11 0.93 1.08 1.22 1.24 -
P/RPS 0.06 0.06 0.07 0.06 0.09 0.13 0.21 -56.58%
P/EPS -3.30 -3.35 -3.33 -2.60 247.13 140.65 30.80 -
EY -30.28 -29.87 -30.01 -38.51 0.40 0.71 3.25 -
DY 4.76 4.59 4.53 5.38 4.63 4.10 4.03 11.72%
P/NAPS 0.41 0.42 0.42 0.20 0.47 0.54 0.52 -14.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 1.48 0.99 0.96 0.94 1.00 1.10 1.30 -
P/RPS 0.08 0.06 0.06 0.06 0.08 0.12 0.22 -49.02%
P/EPS -4.65 -3.04 -2.88 -2.62 228.83 126.81 32.29 -
EY -21.48 -32.89 -34.70 -38.10 0.44 0.79 3.10 -
DY 3.38 5.05 5.24 5.32 5.00 4.55 3.85 -8.30%
P/NAPS 0.58 0.39 0.37 0.20 0.44 0.48 0.54 4.87%

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