[CMSB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3011.54%
YoY- -167.11%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,448,386 1,281,928 252,223 280,380 341,029 289,584 250,552 33.94%
PBT 106,502 101,455 26,351 -5,850 40,447 -33,598 5,307 64.81%
Tax -59,787 -37,577 -23,248 2,614 -35,625 33,598 -3,334 61.75%
NP 46,715 63,878 3,103 -3,236 4,822 0 1,973 69.41%
-
NP to SH -5,608 -7,291 3,103 -3,236 4,822 -19,445 1,973 -
-
Tax Rate 56.14% 37.04% 88.22% - 88.08% - 62.82% -
Total Cost 1,401,671 1,218,050 249,120 283,616 336,207 289,584 248,579 33.39%
-
Net Worth 847,797 747,930 772,448 738,723 767,583 622,109 611,306 5.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 16,172 -
Div Payout % - - - - - - 819.67% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 847,797 747,930 772,448 738,723 767,583 622,109 611,306 5.59%
NOSH 329,882 329,484 330,106 326,868 328,027 325,711 323,442 0.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.23% 4.98% 1.23% -1.15% 1.41% 0.00% 0.79% -
ROE -0.66% -0.97% 0.40% -0.44% 0.63% -3.13% 0.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 439.06 389.07 76.41 85.78 103.96 88.91 77.46 33.51%
EPS -1.70 -2.21 0.94 -0.99 1.47 -5.97 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.57 2.27 2.34 2.26 2.34 1.91 1.89 5.25%
Adjusted Per Share Value based on latest NOSH - 326,868
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 134.75 119.27 23.47 26.09 31.73 26.94 23.31 33.94%
EPS -0.52 -0.68 0.29 -0.30 0.45 -1.81 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.7888 0.6958 0.7187 0.6873 0.7141 0.5788 0.5687 5.60%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 1.22 1.52 1.88 2.37 2.24 3.18 -
P/RPS 0.25 0.31 1.99 2.19 2.28 2.52 4.11 -37.27%
P/EPS -64.12 -55.13 161.70 -189.90 161.22 -37.52 521.31 -
EY -1.56 -1.81 0.62 -0.53 0.62 -2.67 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.42 0.54 0.65 0.83 1.01 1.17 1.68 -20.62%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 28/08/03 28/08/02 29/08/01 05/09/00 -
Price 0.99 1.10 1.61 2.08 2.40 2.80 3.12 -
P/RPS 0.23 0.28 2.11 2.42 2.31 3.15 4.03 -37.93%
P/EPS -58.24 -49.71 171.28 -210.10 163.27 -46.90 511.48 -
EY -1.72 -2.01 0.58 -0.48 0.61 -2.13 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.39 0.48 0.69 0.92 1.03 1.47 1.65 -21.35%

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