[CMSB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6468.96%
YoY- 9027.71%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 426,971 388,940 403,149 2,080,385 2,859,956 2,456,948 478,464 -1.87%
PBT 37,973 29,787 58,213 769,090 288,050 195,869 69,088 -9.48%
Tax -12,285 -13,410 -17,123 -59,749 -129,055 -84,491 -57,589 -22.69%
NP 25,688 16,377 41,090 709,341 158,995 111,378 11,499 14.32%
-
NP to SH 19,437 9,637 28,820 339,878 -3,807 -14,392 11,499 9.13%
-
Tax Rate 32.35% 45.02% 29.41% 7.77% 44.80% 43.14% 83.36% -
Total Cost 401,283 372,563 362,059 1,371,044 2,700,961 2,345,570 466,965 -2.49%
-
Net Worth 1,284,818 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 8.88%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,284,818 1,243,271 1,228,555 1,202,437 843,447 747,623 770,993 8.88%
NOSH 329,440 328,907 329,371 329,434 328,189 329,349 329,484 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.02% 4.21% 10.19% 34.10% 5.56% 4.53% 2.40% -
ROE 1.51% 0.78% 2.35% 28.27% -0.45% -1.93% 1.49% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 129.60 118.25 122.40 631.50 871.43 746.00 145.22 -1.87%
EPS 5.90 2.93 8.75 103.17 -1.16 -4.37 3.49 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.78 3.73 3.65 2.57 2.27 2.34 8.88%
Adjusted Per Share Value based on latest NOSH - 329,433
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.72 36.19 37.51 193.55 266.08 228.59 44.51 -1.87%
EPS 1.81 0.90 2.68 31.62 -0.35 -1.34 1.07 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1953 1.1567 1.143 1.1187 0.7847 0.6956 0.7173 8.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.37 1.50 1.87 2.29 1.09 1.22 1.52 -
P/RPS 1.83 1.27 1.53 0.36 0.13 0.16 1.05 9.69%
P/EPS 40.17 51.19 21.37 2.22 -93.97 -27.92 43.55 -1.33%
EY 2.49 1.95 4.68 45.05 -1.06 -3.58 2.30 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.50 0.63 0.42 0.54 0.65 -1.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 -
Price 2.37 1.59 1.74 2.47 0.99 1.10 1.61 -
P/RPS 1.83 1.34 1.42 0.39 0.11 0.15 1.11 8.68%
P/EPS 40.17 54.27 19.89 2.39 -85.34 -25.17 46.13 -2.27%
EY 2.49 1.84 5.03 41.77 -1.17 -3.97 2.17 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.47 0.68 0.39 0.48 0.69 -2.03%

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