[CMSB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -205.69%
YoY- 73.55%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 777,880 806,298 4,160,770 5,719,912 4,913,896 956,928 1,014,508 -4.32%
PBT 59,574 116,426 1,538,180 576,100 391,738 138,176 21,386 18.60%
Tax -26,820 -34,246 -119,498 -258,110 -168,982 -115,178 -28,068 -0.75%
NP 32,754 82,180 1,418,682 317,990 222,756 22,998 -6,682 -
-
NP to SH 19,274 57,640 679,756 -7,614 -28,784 22,998 -6,682 -
-
Tax Rate 45.02% 29.41% 7.77% 44.80% 43.14% 83.36% 131.24% -
Total Cost 745,126 724,118 2,742,088 5,401,922 4,691,140 933,930 1,021,190 -5.11%
-
Net Worth 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 740,260 9.01%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 740,260 9.01%
NOSH 328,907 329,371 329,434 328,189 329,349 329,484 327,549 0.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.21% 10.19% 34.10% 5.56% 4.53% 2.40% -0.66% -
ROE 1.55% 4.69% 56.53% -0.90% -3.85% 2.98% -0.90% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 236.50 244.80 1,263.00 1,742.87 1,492.00 290.43 309.73 -4.39%
EPS 5.86 17.50 206.34 -2.32 -8.74 6.98 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.78 3.73 3.65 2.57 2.27 2.34 2.26 8.94%
Adjusted Per Share Value based on latest NOSH - 329,882
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.37 75.02 387.10 532.16 457.17 89.03 94.39 -4.32%
EPS 1.79 5.36 63.24 -0.71 -2.68 2.14 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1567 1.143 1.1187 0.7847 0.6956 0.7173 0.6887 9.01%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 1.87 2.29 1.09 1.22 1.52 1.88 -
P/RPS 0.63 0.76 0.18 0.06 0.08 0.52 0.61 0.53%
P/EPS 25.60 10.69 1.11 -46.98 -13.96 21.78 -92.16 -
EY 3.91 9.36 90.10 -2.13 -7.16 4.59 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.63 0.42 0.54 0.65 0.83 -11.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 -
Price 1.59 1.74 2.47 0.99 1.10 1.61 2.08 -
P/RPS 0.67 0.71 0.20 0.06 0.07 0.55 0.67 0.00%
P/EPS 27.13 9.94 1.20 -42.67 -12.59 23.07 -101.96 -
EY 3.69 10.06 83.54 -2.34 -7.95 4.34 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.68 0.39 0.48 0.69 0.92 -12.24%

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