[CMSB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 416.59%
YoY- -69.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,631,058 1,344,359 296,735 256,643 343,022 312,273 256,588 36.08%
PBT 115,075 63,248 19,018 30,963 89,081 148,447 90,157 4.14%
Tax -66,350 -27,849 -23,574 -20,718 -56,033 -41,302 -47,227 5.82%
NP 48,725 35,399 -4,556 10,245 33,048 107,145 42,930 2.13%
-
NP to SH -2,989 -5,950 -4,556 10,245 33,048 107,145 42,930 -
-
Tax Rate 57.66% 44.03% 123.96% 66.91% 62.90% 27.82% 52.38% -
Total Cost 1,582,333 1,308,960 301,291 246,398 309,974 205,128 213,658 39.59%
-
Net Worth 834,292 763,799 772,539 745,389 803,250 743,654 663,463 3.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 834,292 763,799 772,539 745,389 803,250 743,654 663,463 3.89%
NOSH 328,461 334,999 330,144 328,365 327,857 326,164 325,227 0.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.99% 2.63% -1.54% 3.99% 9.63% 34.31% 16.73% -
ROE -0.36% -0.78% -0.59% 1.37% 4.11% 14.41% 6.47% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 496.58 401.30 89.88 78.16 104.63 95.74 78.89 35.86%
EPS -0.91 -1.81 -1.38 3.12 10.08 32.85 13.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.28 2.34 2.27 2.45 2.28 2.04 3.71%
Adjusted Per Share Value based on latest NOSH - 328,365
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 151.75 125.07 27.61 23.88 31.91 29.05 23.87 36.08%
EPS -0.28 -0.55 -0.42 0.95 3.07 9.97 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7762 0.7106 0.7187 0.6935 0.7473 0.6919 0.6173 3.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.05 1.08 1.58 2.05 2.00 1.96 2.96 -
P/RPS 0.21 0.27 1.76 2.62 1.91 2.05 3.75 -38.13%
P/EPS -115.38 -60.81 -114.49 65.71 19.84 5.97 22.42 -
EY -0.87 -1.64 -0.87 1.52 5.04 16.76 4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.68 0.90 0.82 0.86 1.45 -18.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 29/11/00 -
Price 1.48 1.00 1.65 1.96 1.85 2.20 2.65 -
P/RPS 0.30 0.25 1.84 2.51 1.77 2.30 3.36 -33.13%
P/EPS -162.64 -56.30 -119.57 62.82 18.35 6.70 20.08 -
EY -0.61 -1.78 -0.84 1.59 5.45 14.93 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.71 0.86 0.76 0.96 1.30 -12.58%

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