[CMSB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 98.57%
YoY- -100.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,411,570 1,175,020 226,241 226,874 326,475 256,931 279,912 30.93%
PBT 181,548 94,414 42,737 16,543 51,705 8,817 68,727 17.56%
Tax -69,268 -101,515 -34,341 -16,647 -33,884 -8,817 -27,673 16.51%
NP 112,280 -7,101 8,396 -104 17,821 0 41,054 18.24%
-
NP to SH 1,801 -7,101 8,396 -104 17,821 -1,544 41,054 -40.59%
-
Tax Rate 38.15% 107.52% 80.35% 100.63% 65.53% 100.00% 40.27% -
Total Cost 1,299,290 1,182,121 217,845 226,978 308,654 256,931 238,858 32.59%
-
Net Worth 857,930 790,063 777,041 786,933 768,428 643,880 622,128 5.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 857,930 790,063 777,041 786,933 768,428 643,880 622,128 5.49%
NOSH 327,454 329,192 329,254 346,666 326,990 328,510 324,025 0.17%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.95% -0.60% 3.71% -0.05% 5.46% 0.00% 14.67% -
ROE 0.21% -0.90% 1.08% -0.01% 2.32% -0.24% 6.60% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 431.07 356.94 68.71 65.44 99.84 78.21 86.39 30.70%
EPS 0.55 -2.16 2.55 -0.03 5.45 -0.47 12.67 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.40 2.36 2.27 2.35 1.96 1.92 5.31%
Adjusted Per Share Value based on latest NOSH - 346,666
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 131.33 109.32 21.05 21.11 30.37 23.90 26.04 30.93%
EPS 0.17 -0.66 0.78 -0.01 1.66 -0.14 3.82 -40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7982 0.735 0.7229 0.7321 0.7149 0.599 0.5788 5.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.11 1.24 2.06 1.56 2.13 2.12 4.68 -
P/RPS 0.26 0.35 3.00 2.38 2.13 2.71 5.42 -39.70%
P/EPS 201.82 -57.48 80.78 -5,200.00 39.08 -451.06 36.94 32.69%
EY 0.50 -1.74 1.24 -0.02 2.56 -0.22 2.71 -24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.87 0.69 0.91 1.08 2.44 -25.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 30/05/03 22/05/02 22/05/01 24/05/00 -
Price 0.96 1.30 1.66 1.77 2.45 2.32 3.52 -
P/RPS 0.22 0.36 2.42 2.70 2.45 2.97 4.07 -38.49%
P/EPS 174.55 -60.27 65.10 -5,900.00 44.95 -493.62 27.78 35.82%
EY 0.57 -1.66 1.54 -0.02 2.22 -0.20 3.60 -26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.70 0.78 1.04 1.18 1.83 -23.37%

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