[CMSB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -246.83%
YoY- -144.47%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 252,932 1,631,058 1,344,359 296,735 256,643 343,022 312,273 -3.45%
PBT 49,218 115,075 63,248 19,018 30,963 89,081 148,447 -16.79%
Tax -8,319 -66,350 -27,849 -23,574 -20,718 -56,033 -41,302 -23.42%
NP 40,899 48,725 35,399 -4,556 10,245 33,048 107,145 -14.82%
-
NP to SH 26,311 -2,989 -5,950 -4,556 10,245 33,048 107,145 -20.85%
-
Tax Rate 16.90% 57.66% 44.03% 123.96% 66.91% 62.90% 27.82% -
Total Cost 212,033 1,582,333 1,308,960 301,291 246,398 309,974 205,128 0.55%
-
Net Worth 1,215,113 834,292 763,799 772,539 745,389 803,250 743,654 8.52%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,215,113 834,292 763,799 772,539 745,389 803,250 743,654 8.52%
NOSH 329,299 328,461 334,999 330,144 328,365 327,857 326,164 0.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.17% 2.99% 2.63% -1.54% 3.99% 9.63% 34.31% -
ROE 2.17% -0.36% -0.78% -0.59% 1.37% 4.11% 14.41% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 76.81 496.58 401.30 89.88 78.16 104.63 95.74 -3.60%
EPS 7.99 -0.91 -1.81 -1.38 3.12 10.08 32.85 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 2.54 2.28 2.34 2.27 2.45 2.28 8.35%
Adjusted Per Share Value based on latest NOSH - 330,144
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.53 151.75 125.07 27.61 23.88 31.91 29.05 -3.44%
EPS 2.45 -0.28 -0.55 -0.42 0.95 3.07 9.97 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1305 0.7762 0.7106 0.7187 0.6935 0.7473 0.6919 8.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.37 1.05 1.08 1.58 2.05 2.00 1.96 -
P/RPS 3.09 0.21 0.27 1.76 2.62 1.91 2.05 7.07%
P/EPS 29.66 -115.38 -60.81 -114.49 65.71 19.84 5.97 30.61%
EY 3.37 -0.87 -1.64 -0.87 1.52 5.04 16.76 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.47 0.68 0.90 0.82 0.86 -4.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 -
Price 2.34 1.48 1.00 1.65 1.96 1.85 2.20 -
P/RPS 3.05 0.30 0.25 1.84 2.51 1.77 2.30 4.81%
P/EPS 29.29 -162.64 -56.30 -119.57 62.82 18.35 6.70 27.85%
EY 3.41 -0.61 -1.78 -0.84 1.59 5.45 14.93 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.44 0.71 0.86 0.76 0.96 -6.77%

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