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

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -63.04%
YoY- 195.89%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 654,327 1,448,386 1,281,928 252,223 280,380 341,029 289,584 14.54%
PBT 830,544 106,502 101,455 26,351 -5,850 40,447 -33,598 -
Tax -5,589 -59,787 -37,577 -23,248 2,614 -35,625 33,598 -
NP 824,955 46,715 63,878 3,103 -3,236 4,822 0 -
-
NP to SH 334,704 -5,608 -7,291 3,103 -3,236 4,822 -19,445 -
-
Tax Rate 0.67% 56.14% 37.04% 88.22% - 88.08% - -
Total Cost -170,628 1,401,671 1,218,050 249,120 283,616 336,207 289,584 -
-
Net Worth 1,202,430 847,797 747,930 772,448 738,723 767,583 622,109 11.60%
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 1,202,430 847,797 747,930 772,448 738,723 767,583 622,109 11.60%
NOSH 329,433 329,882 329,484 330,106 326,868 328,027 325,711 0.18%
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 126.08% 3.23% 4.98% 1.23% -1.15% 1.41% 0.00% -
ROE 27.84% -0.66% -0.97% 0.40% -0.44% 0.63% -3.13% -
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 198.62 439.06 389.07 76.41 85.78 103.96 88.91 14.32%
EPS 101.60 -1.70 -2.21 0.94 -0.99 1.47 -5.97 -
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 60.88 134.75 119.27 23.47 26.09 31.73 26.94 14.54%
EPS 31.14 -0.52 -0.68 0.29 -0.30 0.45 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1187 0.7888 0.6958 0.7187 0.6873 0.7141 0.5788 11.60%
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 1.15 0.25 0.31 1.99 2.19 2.28 2.52 -12.25%
P/EPS 2.25 -64.12 -55.13 161.70 -189.90 161.22 -37.52 -
EY 44.37 -1.56 -1.81 0.62 -0.53 0.62 -2.67 -
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 1.24 0.23 0.28 2.11 2.42 2.31 3.15 -14.38%
P/EPS 2.43 -58.24 -49.71 171.28 -210.10 163.27 -46.90 -
EY 41.13 -1.72 -2.01 0.58 -0.48 0.61 -2.13 -
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