[CMSB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1506.25%
YoY- -114.76%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,719,912 4,913,896 956,928 1,014,508 1,335,008 1,093,030 1,060,928 32.40%
PBT 576,100 391,738 138,176 21,386 184,304 -49,562 148,068 25.39%
Tax -258,110 -168,982 -115,178 -28,068 -139,018 49,562 -62,014 26.81%
NP 317,990 222,756 22,998 -6,682 45,286 0 86,054 24.32%
-
NP to SH -7,614 -28,784 22,998 -6,682 45,286 -41,978 86,054 -
-
Tax Rate 44.80% 43.14% 83.36% 131.24% 75.43% - 41.88% -
Total Cost 5,401,922 4,691,140 933,930 1,021,190 1,289,722 1,093,030 974,874 33.00%
-
Net Worth 843,447 747,623 770,993 740,260 765,673 621,534 613,280 5.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 32,448 -
Div Payout % - - - - - - 37.71% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 843,447 747,623 770,993 740,260 765,673 621,534 613,280 5.45%
NOSH 328,189 329,349 329,484 327,549 327,210 325,410 324,487 0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.56% 4.53% 2.40% -0.66% 3.39% 0.00% 8.11% -
ROE -0.90% -3.85% 2.98% -0.90% 5.91% -6.75% 14.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,742.87 1,492.00 290.43 309.73 408.00 335.89 326.96 32.15%
EPS -2.32 -8.74 6.98 -2.04 13.84 -12.90 26.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.57 2.27 2.34 2.26 2.34 1.91 1.89 5.25%
Adjusted Per Share Value based on latest NOSH - 326,868
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 532.16 457.17 89.03 94.39 124.20 101.69 98.70 32.40%
EPS -0.71 -2.68 2.14 -0.62 4.21 -3.91 8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
NAPS 0.7847 0.6956 0.7173 0.6887 0.7124 0.5783 0.5706 5.45%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 1.22 1.52 1.88 2.37 2.24 3.18 -
P/RPS 0.06 0.08 0.52 0.61 0.58 0.67 0.97 -37.09%
P/EPS -46.98 -13.96 21.78 -92.16 17.12 -17.36 11.99 -
EY -2.13 -7.16 4.59 -1.09 5.84 -5.76 8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 0.42 0.54 0.65 0.83 1.01 1.17 1.68 -20.62%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 28/08/03 28/08/02 29/08/01 05/09/00 -
Price 0.99 1.10 1.61 2.08 2.40 2.80 3.12 -
P/RPS 0.06 0.07 0.55 0.67 0.59 0.83 0.95 -36.88%
P/EPS -42.67 -12.59 23.07 -101.96 17.34 -21.71 11.76 -
EY -2.34 -7.95 4.34 -0.98 5.77 -4.61 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.39 0.48 0.69 0.92 1.03 1.47 1.65 -21.35%

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