[CMSB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -19.01%
YoY- 66.59%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 816,184 859,642 3,111,089 5,988,018 5,068,409 1,033,598 1,018,529 -3.62%
PBT 87,077 161,273 1,127,077 537,500 345,489 117,474 55,541 7.77%
Tax -33,106 -36,704 -126,757 -260,540 -149,786 -108,217 -46,336 -5.44%
NP 53,970 124,569 1,000,320 276,960 195,702 9,257 9,205 34.24%
-
NP to SH 37,821 78,222 488,252 -9,061 -27,122 9,257 9,205 26.52%
-
Tax Rate 38.02% 22.76% 11.25% 48.47% 43.35% 92.12% 83.43% -
Total Cost 762,213 735,073 2,110,769 5,711,058 4,872,706 1,024,341 1,009,324 -4.56%
-
Net Worth 1,265,103 1,208,915 1,215,688 837,953 751,123 769,981 746,289 9.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,265,103 1,208,915 1,215,688 837,953 751,123 769,981 746,289 9.18%
NOSH 329,454 329,404 329,454 329,902 329,440 329,052 328,761 0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.61% 14.49% 32.15% 4.63% 3.86% 0.90% 0.90% -
ROE 2.99% 6.47% 40.16% -1.08% -3.61% 1.20% 1.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 247.74 260.97 944.31 1,815.09 1,538.49 314.11 309.81 -3.65%
EPS 11.48 23.75 148.20 -2.75 -8.23 2.81 2.80 26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.67 3.69 2.54 2.28 2.34 2.27 9.14%
Adjusted Per Share Value based on latest NOSH - 328,461
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.93 79.98 289.44 557.10 471.55 96.16 94.76 -3.62%
EPS 3.52 7.28 45.43 -0.84 -2.52 0.86 0.86 26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.1247 1.131 0.7796 0.6988 0.7164 0.6943 9.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.48 1.60 2.37 1.05 1.08 1.58 2.05 -
P/RPS 0.60 0.61 0.25 0.06 0.07 0.50 0.66 -1.57%
P/EPS 12.89 6.74 1.60 -38.23 -13.12 56.16 73.21 -25.11%
EY 7.76 14.84 62.53 -2.62 -7.62 1.78 1.37 33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.64 0.41 0.47 0.68 0.90 -12.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 -
Price 1.54 1.15 2.34 1.48 1.00 1.65 1.96 -
P/RPS 0.62 0.44 0.25 0.08 0.06 0.53 0.63 -0.26%
P/EPS 13.41 4.84 1.58 -53.88 -12.15 58.65 70.00 -24.05%
EY 7.45 20.65 63.33 -1.86 -8.23 1.71 1.43 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.63 0.58 0.44 0.71 0.86 -11.96%

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