[CMSB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -36.47%
YoY- 207.88%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 907,496 1,378,990 1,347,368 1,335,008 1,305,900 1,242,771 1,145,050 -14.37%
PBT 66,172 168,057 241,644 184,304 206,820 137,451 164,888 -45.62%
Tax -66,588 -119,645 -167,389 -139,018 -135,536 -51,679 -50,013 21.04%
NP -416 48,412 74,254 45,286 71,284 85,772 114,874 -
-
NP to SH -416 48,412 74,254 45,286 71,284 85,772 114,874 -
-
Tax Rate 100.63% 71.19% 69.27% 75.43% 65.53% 37.60% 30.33% -
Total Cost 907,912 1,330,578 1,273,113 1,289,722 1,234,616 1,156,999 1,030,176 -8.08%
-
Net Worth 786,933 734,210 802,605 765,673 768,428 746,836 742,948 3.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 16,388 - - - 16,306 - -
Div Payout % - 33.85% - - - 19.01% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 786,933 734,210 802,605 765,673 768,428 746,836 742,948 3.91%
NOSH 346,666 327,772 327,594 327,210 326,990 326,129 325,854 4.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.05% 3.51% 5.51% 3.39% 5.46% 6.90% 10.03% -
ROE -0.05% 6.59% 9.25% 5.91% 9.28% 11.48% 15.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 261.78 420.72 411.29 408.00 399.37 381.07 351.40 -17.83%
EPS -0.12 14.77 22.67 13.84 21.80 26.30 35.25 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.27 2.24 2.45 2.34 2.35 2.29 2.28 -0.29%
Adjusted Per Share Value based on latest NOSH - 328,027
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 84.43 128.30 125.35 124.20 121.50 115.62 106.53 -14.37%
EPS -0.04 4.50 6.91 4.21 6.63 7.98 10.69 -
DPS 0.00 1.52 0.00 0.00 0.00 1.52 0.00 -
NAPS 0.7321 0.6831 0.7467 0.7124 0.7149 0.6948 0.6912 3.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.56 1.74 2.00 2.37 2.13 2.34 1.96 -
P/RPS 0.60 0.41 0.49 0.58 0.53 0.61 0.56 4.71%
P/EPS -1,300.00 11.78 8.82 17.12 9.77 8.90 5.56 -
EY -0.08 8.49 11.33 5.84 10.23 11.24 17.99 -
DY 0.00 2.87 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.69 0.78 0.82 1.01 0.91 1.02 0.86 -13.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 30/11/01 -
Price 1.77 1.73 1.85 2.40 2.45 2.01 2.20 -
P/RPS 0.68 0.41 0.45 0.59 0.61 0.53 0.63 5.22%
P/EPS -1,475.00 11.71 8.16 17.34 11.24 7.64 6.24 -
EY -0.07 8.54 12.25 5.77 8.90 13.08 16.02 -
DY 0.00 2.89 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.78 0.77 0.76 1.03 1.04 0.88 0.96 -12.93%

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