[CMSB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -197.53%
YoY- -183.49%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 738,712 5,704,228 5,646,280 4,700,080 904,964 907,496 1,305,900 -9.05%
PBT 95,744 -137,816 726,192 377,656 170,948 66,172 206,820 -12.03%
Tax -31,244 -324,640 -277,072 -406,060 -137,364 -66,588 -135,536 -21.67%
NP 64,500 -462,456 449,120 -28,404 33,584 -416 71,284 -1.65%
-
NP to SH 34,252 20,696 7,204 -28,040 33,584 -416 71,284 -11.48%
-
Tax Rate 32.63% - 38.15% 107.52% 80.35% 100.63% 65.53% -
Total Cost 674,212 6,166,684 5,197,160 4,728,484 871,380 907,912 1,234,616 -9.58%
-
Net Worth 1,244,928 866,727 857,930 790,063 777,041 786,933 768,428 8.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,244,928 866,727 857,930 790,063 777,041 786,933 768,428 8.36%
NOSH 329,346 329,554 327,454 329,192 329,254 346,666 326,990 0.11%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.73% -8.11% 7.95% -0.60% 3.71% -0.05% 5.46% -
ROE 2.75% 2.39% 0.84% -3.55% 4.32% -0.05% 9.28% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 224.30 1,730.89 1,724.29 1,427.76 274.85 261.78 399.37 -9.15%
EPS 10.40 6.28 2.20 -8.64 10.20 -0.12 21.80 -11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.78 2.63 2.62 2.40 2.36 2.27 2.35 8.23%
Adjusted Per Share Value based on latest NOSH - 329,192
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 68.73 530.70 525.31 437.28 84.19 84.43 121.50 -9.05%
EPS 3.19 1.93 0.67 -2.61 3.12 -0.04 6.63 -11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1582 0.8064 0.7982 0.735 0.7229 0.7321 0.7149 8.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.05 2.04 1.11 1.24 2.06 1.56 2.13 -
P/RPS 0.91 0.12 0.06 0.09 0.75 0.60 0.53 9.41%
P/EPS 19.71 32.48 50.45 -14.56 20.20 -1,300.00 9.77 12.39%
EY 5.07 3.08 1.98 -6.87 4.95 -0.08 10.23 -11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.78 0.42 0.52 0.87 0.69 0.91 -8.32%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 24/05/07 29/05/06 30/05/05 27/05/04 30/05/03 22/05/02 -
Price 2.23 2.33 0.96 1.30 1.66 1.77 2.45 -
P/RPS 0.99 0.13 0.06 0.09 0.60 0.68 0.61 8.39%
P/EPS 21.44 37.10 43.64 -15.26 16.27 -1,475.00 11.24 11.35%
EY 4.66 2.70 2.29 -6.55 6.14 -0.07 8.90 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.37 0.54 0.70 0.78 1.04 -9.00%

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