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

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	5,687,549	2,998,828	1,053,872	1,218,740	1,363,760	1,193,020	1,177,726	29.99%
YoY %	89.66%	184.55%	-13.53%	-10.63%	14.31%	1.30%	-	-
Horiz. %	482.93%	254.63%	89.48%	103.48%	115.80%	101.30%	100.00%	-
PBT	432,535	257,736	140,705	86,598	254,384	80,614	222,692	11.69%
YoY %	67.82%	83.17%	62.48%	-65.96%	215.56%	-63.80%	-	-
Horiz. %	194.23%	115.74%	63.18%	38.89%	114.23%	36.20%	100.00%	-
Tax	-202,208	-183,709	-102,195	-64,169	-124,980	-37,684	-89,584	14.52%
YoY %	-10.07%	-79.76%	-59.26%	48.66%	-231.65%	57.93%	-	-
Horiz. %	225.72%	205.07%	114.08%	71.63%	139.51%	42.07%	100.00%	-
NP	230,327	74,027	38,510	22,429	129,404	42,930	133,108	9.56%
YoY %	211.14%	92.23%	71.70%	-82.67%	201.43%	-67.75%	-	-
Horiz. %	173.04%	55.61%	28.93%	16.85%	97.22%	32.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-107,402	2,858	38,510	22,429	129,404	9,725	133,108	-
YoY %	-3,857.94%	-92.58%	71.70%	-82.67%	1,230.63%	-92.69%	-	-
Horiz. %	-80.69%	2.15%	28.93%	16.85%	97.22%	7.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.75%	71.28%	72.63%	74.10%	49.13%	46.75%	40.23%	-
YoY %	-34.41%	-1.86%	-1.98%	50.82%	5.09%	16.21%	-	-
Horiz. %	116.21%	177.18%	180.54%	184.19%	122.12%	116.21%	100.00%	-
Total Cost	5,457,222	2,924,801	1,015,362	1,196,311	1,234,356	1,150,090	1,044,618	31.70%
YoY %	86.58%	188.05%	-15.13%	-3.08%	7.33%	10.10%	-	-
Horiz. %	522.41%	279.99%	97.20%	114.52%	118.16%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	847,797	747,930	772,448	738,723	767,583	622,109	611,306	5.59%
YoY %	13.35%	-3.17%	4.57%	-3.76%	23.38%	1.77%	-	-
Horiz. %	138.69%	122.35%	126.36%	120.84%	125.56%	101.77%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	16,473	16,469	16,437	16,394	16,000	22,803	32,260	-10.59%
YoY %	0.02%	0.19%	0.26%	2.46%	-29.83%	-29.31%	-	-
Horiz. %	51.06%	51.05%	50.95%	50.82%	49.60%	70.69%	100.00%	-
Div Payout %	0.00%	576.27%	42.68%	73.09%	12.36%	234.48%	24.24%	-
YoY %	0.00%	1,250.21%	-41.61%	491.34%	-94.73%	867.33%	-	-
Horiz. %	0.00%	2,377.35%	176.07%	301.53%	50.99%	967.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	847,797	747,930	772,448	738,723	767,583	622,109	611,306	5.59%
YoY %	13.35%	-3.17%	4.57%	-3.76%	23.38%	1.77%	-	-
Horiz. %	138.69%	122.35%	126.36%	120.84%	125.56%	101.77%	100.00%	-
NOSH	329,882	329,484	330,106	326,868	328,027	325,711	323,442	0.32%
YoY %	0.12%	-0.19%	0.99%	-0.35%	0.71%	0.70%	-	-
Horiz. %	101.99%	101.87%	102.06%	101.06%	101.42%	100.70%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	4.05%	2.47%	3.65%	1.84%	9.49%	3.60%	11.30%	-
YoY %	63.97%	-32.33%	98.37%	-80.61%	163.61%	-68.14%	-	-
Horiz. %	35.84%	21.86%	32.30%	16.28%	83.98%	31.86%	100.00%	-
ROE	-12.67%	0.38%	4.99%	3.04%	16.86%	1.56%	21.77%	-
YoY %	-3,434.21%	-92.38%	64.14%	-81.97%	980.77%	-92.83%	-	-
Horiz. %	-58.20%	1.75%	22.92%	13.96%	77.45%	7.17%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	1,724.11	910.16	319.25	372.85	415.75	366.28	364.12	29.56%
YoY %	89.43%	185.09%	-14.38%	-10.32%	13.51%	0.59%	-	-
Horiz. %	473.50%	249.96%	87.68%	102.40%	114.18%	100.59%	100.00%	-
EPS	-32.56	0.87	11.67	6.86	39.45	2.99	41.15	-
YoY %	-3,842.53%	-92.54%	70.12%	-82.61%	1,219.40%	-92.73%	-	-
Horiz. %	-79.13%	2.11%	28.36%	16.67%	95.87%	7.27%	100.00%	-
DPS	5.00	5.00	5.00	5.02	4.88	7.00	10.00	-10.90%
YoY %	0.00%	0.00%	-0.40%	2.87%	-30.29%	-30.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.20%	48.80%	70.00%	100.00%	-
NAPS	2.57	2.27	2.34	2.26	2.34	1.91	1.89	5.25%
YoY %	13.22%	-2.99%	3.54%	-3.42%	22.51%	1.06%	-	-
Horiz. %	135.98%	120.11%	123.81%	119.58%	123.81%	101.06%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 326,868
RPS	529.15	279.00	98.05	113.39	126.88	110.99	109.57	29.99%
YoY %	89.66%	184.55%	-13.53%	-10.63%	14.32%	1.30%	-	-
Horiz. %	482.93%	254.63%	89.49%	103.49%	115.80%	101.30%	100.00%	-
EPS	-9.99	0.27	3.58	2.09	12.04	0.90	12.38	-
YoY %	-3,800.00%	-92.46%	71.29%	-82.64%	1,237.78%	-92.73%	-	-
Horiz. %	-80.69%	2.18%	28.92%	16.88%	97.25%	7.27%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.49	2.12	3.00	-10.61%
YoY %	0.00%	0.00%	0.00%	2.68%	-29.72%	-29.33%	-	-
Horiz. %	51.00%	51.00%	51.00%	51.00%	49.67%	70.67%	100.00%	-
NAPS	0.7888	0.6958	0.7187	0.6873	0.7141	0.5788	0.5687	5.60%
YoY %	13.37%	-3.19%	4.57%	-3.75%	23.38%	1.78%	-	-
Horiz. %	138.70%	122.35%	126.38%	120.85%	125.57%	101.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.06	0.13	0.48	0.50	0.57	0.61	0.87	-35.94%
YoY %	-53.85%	-72.92%	-4.00%	-12.28%	-6.56%	-29.89%	-	-
Horiz. %	6.90%	14.94%	55.17%	57.47%	65.52%	70.11%	100.00%	-
P/EPS	-3.35	140.65	13.03	27.40	6.01	75.02	7.73	-
YoY %	-102.38%	979.43%	-52.45%	355.91%	-91.99%	870.50%	-	-
Horiz. %	-43.34%	1,819.53%	168.56%	354.46%	77.75%	970.50%	100.00%	-
EY	-29.87	0.71	7.67	3.65	16.65	1.33	12.94	-
YoY %	-4,307.04%	-90.74%	110.14%	-78.08%	1,151.88%	-89.72%	-	-
Horiz. %	-230.83%	5.49%	59.27%	28.21%	128.67%	10.28%	100.00%	-
DY	4.59	4.10	3.29	2.67	2.06	3.13	3.14	6.52%
YoY %	11.95%	24.62%	23.22%	29.61%	-34.19%	-0.32%	-	-
Horiz. %	146.18%	130.57%	104.78%	85.03%	65.61%	99.68%	100.00%	-
P/NAPS	0.42	0.54	0.65	0.83	1.01	1.17	1.68	-20.62%
YoY %	-22.22%	-16.92%	-21.69%	-17.82%	-13.68%	-30.36%	-	-
Horiz. %	25.00%	32.14%	38.69%	49.40%	60.12%	69.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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	0.06	0.12	0.50	0.56	0.58	0.76	0.86	-35.82%
YoY %	-50.00%	-76.00%	-10.71%	-3.45%	-23.68%	-11.63%	-	-
Horiz. %	6.98%	13.95%	58.14%	65.12%	67.44%	88.37%	100.00%	-
P/EPS	-3.04	126.81	13.80	30.31	6.08	93.78	7.58	-
YoY %	-102.40%	818.91%	-54.47%	398.52%	-93.52%	1,137.20%	-	-
Horiz. %	-40.11%	1,672.96%	182.06%	399.87%	80.21%	1,237.20%	100.00%	-
EY	-32.89	0.79	7.25	3.30	16.44	1.07	13.19	-
YoY %	-4,263.29%	-89.10%	119.70%	-79.93%	1,436.45%	-91.89%	-	-
Horiz. %	-249.36%	5.99%	54.97%	25.02%	124.64%	8.11%	100.00%	-
DY	5.05	4.55	3.11	2.41	2.03	2.50	3.21	7.84%
YoY %	10.99%	46.30%	29.05%	18.72%	-18.80%	-22.12%	-	-
Horiz. %	157.32%	141.74%	96.88%	75.08%	63.24%	77.88%	100.00%	-
P/NAPS	0.39	0.48	0.69	0.92	1.03	1.47	1.65	-21.35%
YoY %	-18.75%	-30.43%	-25.00%	-10.68%	-29.93%	-10.91%	-	-
Horiz. %	23.64%	29.09%	41.82%	55.76%	62.42%	89.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos