[CMSB] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -579.7%
YoY- -148.78%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,305,900 1,242,771 1,145,050 1,093,030 1,027,724 1,176,969 1,049,402 15.70%
PBT 206,820 137,451 164,888 -49,562 35,268 179,425 218,921 -3.72%
Tax -135,536 -51,679 -50,013 49,562 -35,268 -105,688 -104,312 19.09%
NP 71,284 85,772 114,874 0 0 73,737 114,609 -27.15%
-
NP to SH 71,284 85,772 114,874 -41,978 -6,176 73,737 114,609 -27.15%
-
Tax Rate 65.53% 37.60% 30.33% - 100.00% 58.90% 47.65% -
Total Cost 1,234,616 1,156,999 1,030,176 1,093,030 1,027,724 1,103,232 934,793 20.39%
-
Net Worth 768,428 746,836 742,948 621,534 643,880 636,391 661,956 10.46%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 16,306 - - - 38,962 - -
Div Payout % - 19.01% - - - 52.84% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 768,428 746,836 742,948 621,534 643,880 636,391 661,956 10.46%
NOSH 326,990 326,129 325,854 325,410 328,510 324,689 324,488 0.51%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.46% 6.90% 10.03% 0.00% 0.00% 6.26% 10.92% -
ROE 9.28% 11.48% 15.46% -6.75% -0.96% 11.59% 17.31% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 399.37 381.07 351.40 335.89 312.84 362.49 323.40 15.11%
EPS 21.80 26.30 35.25 -12.90 -1.88 22.71 35.32 -27.52%
DPS 0.00 5.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.35 2.29 2.28 1.91 1.96 1.96 2.04 9.89%
Adjusted Per Share Value based on latest NOSH - 325,711
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 121.50 115.63 106.53 101.69 95.62 109.50 97.64 15.70%
EPS 6.63 7.98 10.69 -3.91 -0.57 6.86 10.66 -27.15%
DPS 0.00 1.52 0.00 0.00 0.00 3.63 0.00 -
NAPS 0.7149 0.6948 0.6912 0.5783 0.5991 0.5921 0.6159 10.45%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.13 2.34 1.96 2.24 2.12 1.85 2.96 -
P/RPS 0.53 0.61 0.56 0.67 0.68 0.51 0.92 -30.78%
P/EPS 9.77 8.90 5.56 -17.36 -112.77 8.15 8.38 10.78%
EY 10.23 11.24 17.99 -5.76 -0.89 12.28 11.93 -9.74%
DY 0.00 2.14 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.91 1.02 0.86 1.17 1.08 0.94 1.45 -26.71%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/05/02 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 -
Price 2.45 2.01 2.20 2.80 2.32 2.10 2.65 -
P/RPS 0.61 0.53 0.63 0.83 0.74 0.58 0.82 -17.91%
P/EPS 11.24 7.64 6.24 -21.71 -123.40 9.25 7.50 30.99%
EY 8.90 13.08 16.02 -4.61 -0.81 10.81 13.33 -23.62%
DY 0.00 2.49 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 1.04 0.88 0.96 1.47 1.18 1.07 1.30 -13.83%

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