[CMSB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -59.75%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,111,089 5,988,018 5,068,409 1,033,598 1,018,529 1,347,368 1,145,050 18.11%
PBT 1,127,077 537,500 345,489 117,474 55,541 241,644 164,888 37.74%
Tax -126,757 -260,540 -149,786 -108,217 -46,336 -167,389 -50,013 16.75%
NP 1,000,320 276,960 195,702 9,257 9,205 74,254 114,874 43.41%
-
NP to SH 488,252 -9,061 -27,122 9,257 9,205 74,254 114,874 27.25%
-
Tax Rate 11.25% 48.47% 43.35% 92.12% 83.43% 69.27% 30.33% -
Total Cost 2,110,769 5,711,058 4,872,706 1,024,341 1,009,324 1,273,113 1,030,176 12.69%
-
Net Worth 1,215,688 837,953 751,123 769,981 746,289 802,605 742,948 8.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,215,688 837,953 751,123 769,981 746,289 802,605 742,948 8.54%
NOSH 329,454 329,902 329,440 329,052 328,761 327,594 325,854 0.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 32.15% 4.63% 3.86% 0.90% 0.90% 5.51% 10.03% -
ROE 40.16% -1.08% -3.61% 1.20% 1.23% 9.25% 15.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 944.31 1,815.09 1,538.49 314.11 309.81 411.29 351.40 17.90%
EPS 148.20 -2.75 -8.23 2.81 2.80 22.67 35.25 27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 2.54 2.28 2.34 2.27 2.45 2.28 8.35%
Adjusted Per Share Value based on latest NOSH - 330,144
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 289.44 557.10 471.55 96.16 94.76 125.35 106.53 18.11%
EPS 45.43 -0.84 -2.52 0.86 0.86 6.91 10.69 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.131 0.7796 0.6988 0.7164 0.6943 0.7467 0.6912 8.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.37 1.05 1.08 1.58 2.05 2.00 1.96 -
P/RPS 0.25 0.06 0.07 0.50 0.66 0.49 0.56 -12.57%
P/EPS 1.60 -38.23 -13.12 56.16 73.21 8.82 5.56 -18.73%
EY 62.53 -2.62 -7.62 1.78 1.37 11.33 17.99 23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.47 0.68 0.90 0.82 0.86 -4.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 -
Price 2.34 1.48 1.00 1.65 1.96 1.85 2.20 -
P/RPS 0.25 0.08 0.06 0.53 0.63 0.45 0.63 -14.27%
P/EPS 1.58 -53.88 -12.15 58.65 70.00 8.16 6.24 -20.45%
EY 63.33 -1.86 -8.23 1.71 1.43 12.25 16.02 25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.44 0.71 0.86 0.76 0.96 -6.77%

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