[CMSB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.17%
YoY- 5488.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 879,241 816,184 859,642 3,111,089 5,988,018 5,068,409 1,033,598 -2.65%
PBT 91,481 87,077 161,273 1,127,077 537,500 345,489 117,474 -4.08%
Tax -14,932 -33,106 -36,704 -126,757 -260,540 -149,786 -108,217 -28.10%
NP 76,549 53,970 124,569 1,000,320 276,960 195,702 9,257 42.18%
-
NP to SH 61,569 37,821 78,222 488,252 -9,061 -27,122 9,257 37.11%
-
Tax Rate 16.32% 38.02% 22.76% 11.25% 48.47% 43.35% 92.12% -
Total Cost 802,692 762,213 735,073 2,110,769 5,711,058 4,872,706 1,024,341 -3.98%
-
Net Worth 1,310,873 1,265,103 1,208,915 1,215,688 837,953 751,123 769,981 9.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,310,873 1,265,103 1,208,915 1,215,688 837,953 751,123 769,981 9.26%
NOSH 329,365 329,454 329,404 329,454 329,902 329,440 329,052 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.71% 6.61% 14.49% 32.15% 4.63% 3.86% 0.90% -
ROE 4.70% 2.99% 6.47% 40.16% -1.08% -3.61% 1.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 266.95 247.74 260.97 944.31 1,815.09 1,538.49 314.11 -2.67%
EPS 18.69 11.48 23.75 148.20 -2.75 -8.23 2.81 37.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.84 3.67 3.69 2.54 2.28 2.34 9.25%
Adjusted Per Share Value based on latest NOSH - 329,299
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.80 75.93 79.98 289.44 557.10 471.55 96.16 -2.65%
EPS 5.73 3.52 7.28 45.43 -0.84 -2.52 0.86 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2196 1.177 1.1247 1.131 0.7796 0.6988 0.7164 9.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.68 1.48 1.60 2.37 1.05 1.08 1.58 -
P/RPS 1.00 0.60 0.61 0.25 0.06 0.07 0.50 12.24%
P/EPS 14.34 12.89 6.74 1.60 -38.23 -13.12 56.16 -20.34%
EY 6.98 7.76 14.84 62.53 -2.62 -7.62 1.78 25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.39 0.44 0.64 0.41 0.47 0.68 -0.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 -
Price 2.63 1.54 1.15 2.34 1.48 1.00 1.65 -
P/RPS 0.99 0.62 0.44 0.25 0.08 0.06 0.53 10.97%
P/EPS 14.07 13.41 4.84 1.58 -53.88 -12.15 58.65 -21.16%
EY 7.11 7.45 20.65 63.33 -1.86 -8.23 1.71 26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 0.31 0.63 0.58 0.44 0.71 -1.20%

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