[CMSB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3184.48%
YoY- 9027.71%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 853,942 777,880 806,298 4,160,770 5,719,912 4,913,896 956,928 -1.87%
PBT 75,946 59,574 116,426 1,538,180 576,100 391,738 138,176 -9.48%
Tax -24,570 -26,820 -34,246 -119,498 -258,110 -168,982 -115,178 -22.69%
NP 51,376 32,754 82,180 1,418,682 317,990 222,756 22,998 14.32%
-
NP to SH 38,874 19,274 57,640 679,756 -7,614 -28,784 22,998 9.13%
-
Tax Rate 32.35% 45.02% 29.41% 7.77% 44.80% 43.14% 83.36% -
Total Cost 802,566 745,126 724,118 2,742,088 5,401,922 4,691,140 933,930 -2.49%
-
Net Worth 1,284,818 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 8.88%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,284,818 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 8.88%
NOSH 329,440 328,907 329,371 329,434 328,189 329,349 329,484 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.02% 4.21% 10.19% 34.10% 5.56% 4.53% 2.40% -
ROE 3.03% 1.55% 4.69% 56.53% -0.90% -3.85% 2.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 259.21 236.50 244.80 1,263.00 1,742.87 1,492.00 290.43 -1.87%
EPS 11.80 5.86 17.50 206.34 -2.32 -8.74 6.98 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.78 3.73 3.65 2.57 2.27 2.34 8.88%
Adjusted Per Share Value based on latest NOSH - 329,433
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 79.45 72.37 75.02 387.10 532.16 457.17 89.03 -1.87%
EPS 3.62 1.79 5.36 63.24 -0.71 -2.68 2.14 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1953 1.1567 1.143 1.1187 0.7847 0.6956 0.7173 8.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.37 1.50 1.87 2.29 1.09 1.22 1.52 -
P/RPS 0.91 0.63 0.76 0.18 0.06 0.08 0.52 9.77%
P/EPS 20.08 25.60 10.69 1.11 -46.98 -13.96 21.78 -1.34%
EY 4.98 3.91 9.36 90.10 -2.13 -7.16 4.59 1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.50 0.63 0.42 0.54 0.65 -1.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 -
Price 2.37 1.59 1.74 2.47 0.99 1.10 1.61 -
P/RPS 0.91 0.67 0.71 0.20 0.06 0.07 0.55 8.75%
P/EPS 20.08 27.13 9.94 1.20 -42.67 -12.59 23.07 -2.28%
EY 4.98 3.69 10.06 83.54 -2.34 -7.95 4.34 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.47 0.68 0.39 0.48 0.69 -2.03%

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