[CMSB] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 145.95%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,801,307 775,199 763,897 1,010,526 858,788 787,052 814,175 -1.62%
PBT 259,117 88,106 41,656 181,233 123,666 164,191 560 -6.31%
Tax -112,340 -81,163 -34,752 -125,542 -37,510 -78,234 2,274 -
NP 146,777 6,943 6,904 55,691 86,156 85,957 2,834 -4.10%
-
NP to SH -20,342 6,943 6,904 55,691 86,156 85,957 2,834 -
-
Tax Rate 43.35% 92.12% 83.43% 69.27% 30.33% 47.65% -406.07% -
Total Cost 3,654,530 768,256 756,993 954,835 772,632 701,095 811,341 -1.58%
-
Net Worth 751,123 769,982 746,289 802,605 742,948 661,956 547,477 -0.33%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 751,123 769,982 746,289 802,605 742,948 661,956 547,477 -0.33%
NOSH 329,440 329,052 328,761 327,594 325,854 324,488 322,045 -0.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.86% 0.90% 0.90% 5.51% 10.03% 10.92% 0.35% -
ROE -2.71% 0.90% 0.93% 6.94% 11.60% 12.99% 0.52% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,153.87 235.59 232.36 308.47 263.55 242.55 252.81 -1.60%
EPS -6.17 2.11 2.10 17.00 26.44 26.49 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.34 2.27 2.45 2.28 2.04 1.70 -0.31%
Adjusted Per Share Value based on latest NOSH - 327,857
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 353.66 72.12 71.07 94.02 79.90 73.22 75.75 -1.62%
EPS -1.89 0.65 0.64 5.18 8.02 8.00 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6988 0.7164 0.6943 0.7467 0.6912 0.6159 0.5094 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.08 1.58 2.05 2.00 1.96 2.96 0.00 -
P/RPS 0.09 0.67 0.88 0.65 0.74 1.22 0.00 -100.00%
P/EPS -17.49 74.88 97.62 11.76 7.41 11.17 0.00 -100.00%
EY -5.72 1.34 1.02 8.50 13.49 8.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.90 0.82 0.86 1.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 29/11/00 03/12/99 -
Price 1.00 1.65 1.96 1.85 2.20 2.65 0.00 -
P/RPS 0.09 0.70 0.84 0.60 0.83 1.09 0.00 -100.00%
P/EPS -16.20 78.20 93.33 10.88 8.32 10.00 0.00 -100.00%
EY -6.17 1.28 1.07 9.19 12.02 10.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.86 0.76 0.96 1.30 0.00 -100.00%

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