[CMSB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 36.96%
YoY- 444.18%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,080,385 2,859,956 2,456,948 478,464 507,254 667,504 546,515 24.94%
PBT 769,090 288,050 195,869 69,088 10,693 92,152 -24,781 -
Tax -59,749 -129,055 -84,491 -57,589 -14,034 -69,509 24,781 -
NP 709,341 158,995 111,378 11,499 -3,341 22,643 0 -
-
NP to SH 339,878 -3,807 -14,392 11,499 -3,341 22,643 -20,989 -
-
Tax Rate 7.77% 44.80% 43.14% 83.36% 131.24% 75.43% - -
Total Cost 1,371,044 2,700,961 2,345,570 466,965 510,595 644,861 546,515 16.55%
-
Net Worth 1,202,437 843,447 747,623 770,993 740,260 765,673 621,534 11.62%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,202,437 843,447 747,623 770,993 740,260 765,673 621,534 11.62%
NOSH 329,434 328,189 329,349 329,484 327,549 327,210 325,410 0.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 34.10% 5.56% 4.53% 2.40% -0.66% 3.39% 0.00% -
ROE 28.27% -0.45% -1.93% 1.49% -0.45% 2.96% -3.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 631.50 871.43 746.00 145.22 154.86 204.00 167.95 24.68%
EPS 103.17 -1.16 -4.37 3.49 -1.02 6.92 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 2.57 2.27 2.34 2.26 2.34 1.91 11.39%
Adjusted Per Share Value based on latest NOSH - 330,106
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 193.55 266.08 228.59 44.51 47.19 62.10 50.85 24.94%
EPS 31.62 -0.35 -1.34 1.07 -0.31 2.11 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1187 0.7847 0.6956 0.7173 0.6887 0.7124 0.5783 11.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.29 1.09 1.22 1.52 1.88 2.37 2.24 -
P/RPS 0.36 0.13 0.16 1.05 1.21 1.16 1.33 -19.56%
P/EPS 2.22 -93.97 -27.92 43.55 -184.31 34.25 -34.73 -
EY 45.05 -1.06 -3.58 2.30 -0.54 2.92 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.54 0.65 0.83 1.01 1.17 -9.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 28/08/02 29/08/01 -
Price 2.47 0.99 1.10 1.61 2.08 2.40 2.80 -
P/RPS 0.39 0.11 0.15 1.11 1.34 1.18 1.67 -21.51%
P/EPS 2.39 -85.34 -25.17 46.13 -203.92 34.68 -43.41 -
EY 41.77 -1.17 -3.97 2.17 -0.49 2.88 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.39 0.48 0.69 0.92 1.03 1.47 -12.05%

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