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

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	5,974,248	4,046,452	1,093,964	1,132,361	1,394,509	1,248,705	1,129,309	31.98%
YoY %	47.64%	269.89%	-3.39%	-18.80%	11.68%	10.57%	-	-
Horiz. %	529.02%	358.31%	96.87%	100.27%	123.48%	110.57%	100.00%	-
PBT	484,362	301,966	128,760	28,480	195,018	138,904	224,708	13.64%
YoY %	60.40%	134.52%	352.11%	-85.40%	40.40%	-38.18%	-	-
Horiz. %	215.55%	134.38%	57.30%	12.67%	86.79%	61.82%	100.00%	-
Tax	-240,709	-187,984	-105,051	-28,854	-139,711	-31,759	-105,706	14.69%
YoY %	-28.05%	-78.95%	-264.08%	79.35%	-339.91%	69.96%	-	-
Horiz. %	227.72%	177.84%	99.38%	27.30%	132.17%	30.04%	100.00%	-
NP	243,653	113,982	23,709	-374	55,307	107,145	119,002	12.67%
YoY %	113.76%	380.75%	6,439.30%	-100.68%	-48.38%	-9.96%	-	-
Horiz. %	204.75%	95.78%	19.92%	-0.31%	46.48%	90.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-104,441	1,464	23,709	-374	55,307	73,940	119,002	-
YoY %	-7,233.95%	-93.83%	6,439.30%	-100.68%	-25.20%	-37.87%	-	-
Horiz. %	-87.76%	1.23%	19.92%	-0.31%	46.48%	62.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.70%	62.25%	81.59%	101.31%	71.64%	22.86%	47.04%	-
YoY %	-20.16%	-23.70%	-19.47%	41.42%	213.39%	-51.40%	-	-
Horiz. %	105.65%	132.33%	173.45%	215.37%	152.30%	48.60%	100.00%	-
Total Cost	5,730,595	3,932,470	1,070,255	1,132,735	1,339,202	1,141,560	1,010,307	33.52%
YoY %	45.73%	267.43%	-5.52%	-15.42%	17.31%	12.99%	-	-
Horiz. %	567.21%	389.24%	105.93%	112.12%	132.55%	112.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	834,292	763,799	772,539	745,389	803,250	743,654	663,463	3.89%
YoY %	9.23%	-1.13%	3.64%	-7.20%	8.01%	12.09%	-	-
Horiz. %	125.75%	115.12%	116.44%	112.35%	121.07%	112.09%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	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%	1,124.99%	69.33%	0.00%	28.93%	30.84%	27.11%	-
YoY %	0.00%	1,522.66%	0.00%	0.00%	-6.19%	13.76%	-	-
Horiz. %	0.00%	4,149.72%	255.74%	0.00%	106.71%	113.76%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	834,292	763,799	772,539	745,389	803,250	743,654	663,463	3.89%
YoY %	9.23%	-1.13%	3.64%	-7.20%	8.01%	12.09%	-	-
Horiz. %	125.75%	115.12%	116.44%	112.35%	121.07%	112.09%	100.00%	-
NOSH	328,461	334,999	330,144	328,365	327,857	326,164	325,227	0.16%
YoY %	-1.95%	1.47%	0.54%	0.15%	0.52%	0.29%	-	-
Horiz. %	100.99%	103.00%	101.51%	100.96%	100.81%	100.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	4.08%	2.82%	2.17%	-0.03%	3.97%	8.58%	10.54%	-
YoY %	44.68%	29.95%	7,333.33%	-100.76%	-53.73%	-18.60%	-	-
Horiz. %	38.71%	26.76%	20.59%	-0.28%	37.67%	81.40%	100.00%	-
ROE	-12.52%	0.19%	3.07%	-0.05%	6.89%	9.94%	17.94%	-
YoY %	-6,689.47%	-93.81%	6,240.00%	-100.73%	-30.68%	-44.59%	-	-
Horiz. %	-69.79%	1.06%	17.11%	-0.28%	38.41%	55.41%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	1,818.86	1,207.90	331.36	344.85	425.34	382.85	347.24	31.76%
YoY %	50.58%	264.53%	-3.91%	-18.92%	11.10%	10.26%	-	-
Horiz. %	523.80%	347.86%	95.43%	99.31%	122.49%	110.26%	100.00%	-
EPS	-31.80	0.44	7.18	-0.11	16.87	22.67	36.59	-
YoY %	-7,327.27%	-93.87%	6,627.27%	-100.65%	-25.58%	-38.04%	-	-
Horiz. %	-86.91%	1.20%	19.62%	-0.30%	46.11%	61.96%	100.00%	-
DPS	5.00	5.00	5.00	4.99	4.88	7.00	10.00	-10.90%
YoY %	0.00%	0.00%	0.20%	2.25%	-30.29%	-30.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	49.90%	48.80%	70.00%	100.00%	-
NAPS	2.54	2.28	2.34	2.27	2.45	2.28	2.04	3.71%
YoY %	11.40%	-2.56%	3.08%	-7.35%	7.46%	11.76%	-	-
Horiz. %	124.51%	111.76%	114.71%	111.27%	120.10%	111.76%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 328,365
RPS	555.82	376.47	101.78	105.35	129.74	116.17	105.07	31.98%
YoY %	47.64%	269.89%	-3.39%	-18.80%	11.68%	10.56%	-	-
Horiz. %	529.00%	358.30%	96.87%	100.27%	123.48%	110.56%	100.00%	-
EPS	-9.72	0.14	2.21	-0.03	5.15	6.88	11.07	-
YoY %	-7,042.86%	-93.67%	7,466.67%	-100.58%	-25.15%	-37.85%	-	-
Horiz. %	-87.80%	1.26%	19.96%	-0.27%	46.52%	62.15%	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	0.7762	0.7106	0.7187	0.6935	0.7473	0.6919	0.6173	3.88%
YoY %	9.23%	-1.13%	3.63%	-7.20%	8.01%	12.08%	-	-
Horiz. %	125.74%	115.11%	116.43%	112.34%	121.06%	112.08%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.06	0.09	0.48	0.59	0.47	0.51	0.85	-35.70%
YoY %	-33.33%	-81.25%	-18.64%	25.53%	-7.84%	-40.00%	-	-
Horiz. %	7.06%	10.59%	56.47%	69.41%	55.29%	60.00%	100.00%	-
P/EPS	-3.30	247.13	22.00	-1,799.86	11.86	8.65	8.09	-
YoY %	-101.34%	1,023.32%	101.22%	-15,275.89%	37.11%	6.92%	-	-
Horiz. %	-40.79%	3,054.76%	271.94%	-22,247.96%	146.60%	106.92%	100.00%	-
EY	-30.28	0.40	4.55	-0.06	8.43	11.57	12.36	-
YoY %	-7,670.00%	-91.21%	7,683.33%	-100.71%	-27.14%	-6.39%	-	-
Horiz. %	-244.98%	3.24%	36.81%	-0.49%	68.20%	93.61%	100.00%	-
DY	4.76	4.63	3.16	2.44	2.44	3.57	3.38	5.86%
YoY %	2.81%	46.52%	29.51%	0.00%	-31.65%	5.62%	-	-
Horiz. %	140.83%	136.98%	93.49%	72.19%	72.19%	105.62%	100.00%	-
P/NAPS	0.41	0.47	0.68	0.90	0.82	0.86	1.45	-18.97%
YoY %	-12.77%	-30.88%	-24.44%	9.76%	-4.65%	-40.69%	-	-
Horiz. %	28.28%	32.41%	46.90%	62.07%	56.55%	59.31%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.08	0.08	0.50	0.57	0.43	0.57	0.76	-31.27%
YoY %	0.00%	-84.00%	-12.28%	32.56%	-24.56%	-25.00%	-	-
Horiz. %	10.53%	10.53%	65.79%	75.00%	56.58%	75.00%	100.00%	-
P/EPS	-4.65	228.83	22.98	-1,720.85	10.97	9.70	7.24	-
YoY %	-102.03%	895.78%	101.34%	-15,786.87%	13.09%	33.98%	-	-
Horiz. %	-64.23%	3,160.64%	317.40%	-23,768.65%	151.52%	133.98%	100.00%	-
EY	-21.48	0.44	4.35	-0.06	9.12	10.30	13.81	-
YoY %	-4,981.82%	-89.89%	7,350.00%	-100.66%	-11.46%	-25.42%	-	-
Horiz. %	-155.54%	3.19%	31.50%	-0.43%	66.04%	74.58%	100.00%	-
DY	3.38	5.00	3.03	2.55	2.64	3.18	3.77	-1.80%
YoY %	-32.40%	65.02%	18.82%	-3.41%	-16.98%	-15.65%	-	-
Horiz. %	89.66%	132.63%	80.37%	67.64%	70.03%	84.35%	100.00%	-
P/NAPS	0.58	0.44	0.71	0.86	0.76	0.96	1.30	-12.58%
YoY %	31.82%	-38.03%	-17.44%	13.16%	-20.83%	-26.15%	-	-
Horiz. %	44.62%	33.85%	54.62%	66.15%	58.46%	73.85%	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