[CMSB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -197.53%
YoY- -183.49%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,284,541 5,068,409 4,913,896 4,700,080 1,020,344 1,033,598 956,928 211.45%
PBT 340,354 345,489 391,738 377,656 130,955 117,474 138,176 82.08%
Tax -157,644 -149,786 -168,982 -406,060 -102,206 -108,217 -115,178 23.20%
NP 182,710 195,702 222,756 -28,404 28,749 9,257 22,998 296.65%
-
NP to SH -117,987 -27,122 -28,784 -28,040 28,749 9,257 22,998 -
-
Tax Rate 46.32% 43.35% 43.14% 107.52% 78.05% 92.12% 83.36% -
Total Cost 5,101,831 4,872,706 4,691,140 4,728,484 991,595 1,024,341 933,930 209.21%
-
Net Worth 853,330 751,123 747,623 790,063 796,936 769,981 770,993 6.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,473 - - - 16,465 - - -
Div Payout % 0.00% - - - 57.27% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 853,330 751,123 747,623 790,063 796,936 769,981 770,993 6.97%
NOSH 329,471 329,440 329,349 329,192 329,312 329,052 329,484 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.46% 3.86% 4.53% -0.60% 2.82% 0.90% 2.40% -
ROE -13.83% -3.61% -3.85% -3.55% 3.61% 1.20% 2.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,603.95 1,538.49 1,492.00 1,427.76 309.84 314.11 290.43 211.46%
EPS -35.81 -8.23 -8.74 -8.64 8.73 2.81 6.98 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.59 2.28 2.27 2.40 2.42 2.34 2.34 6.98%
Adjusted Per Share Value based on latest NOSH - 329,192
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 491.65 471.55 457.17 437.28 94.93 96.16 89.03 211.45%
EPS -10.98 -2.52 -2.68 -2.61 2.67 0.86 2.14 -
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.7939 0.6988 0.6956 0.735 0.7414 0.7164 0.7173 6.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.93 1.08 1.22 1.24 1.50 1.58 1.52 -
P/RPS 0.06 0.07 0.08 0.09 0.48 0.50 0.52 -76.20%
P/EPS -2.60 -13.12 -13.96 -14.56 17.18 56.16 21.78 -
EY -38.51 -7.62 -7.16 -6.87 5.82 1.78 4.59 -
DY 5.38 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.36 0.47 0.54 0.52 0.62 0.68 0.65 -32.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.94 1.00 1.10 1.30 1.45 1.65 1.61 -
P/RPS 0.06 0.06 0.07 0.09 0.47 0.53 0.55 -77.07%
P/EPS -2.62 -12.15 -12.59 -15.26 16.61 58.65 23.07 -
EY -38.10 -8.23 -7.95 -6.55 6.02 1.71 4.34 -
DY 5.32 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.36 0.44 0.48 0.54 0.60 0.71 0.69 -35.11%

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