[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 99.77%
YoY- 2933.06%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 546,515 256,931 1,176,969 787,052 530,464 279,912 1,200,910 0.80%
PBT -24,781 8,817 179,425 164,191 74,034 68,727 61,077 -
Tax 24,781 -8,817 -105,688 -78,234 -31,007 -27,673 -25,198 -
NP 0 0 73,737 85,957 43,027 41,054 35,879 -
-
NP to SH -20,989 -1,544 73,737 85,957 43,027 41,054 35,879 -
-
Tax Rate - 100.00% 58.90% 47.65% 41.88% 40.27% 41.26% -
Total Cost 546,515 256,931 1,103,232 701,095 487,437 238,858 1,165,031 0.77%
-
Net Worth 621,534 643,880 636,391 661,956 613,280 622,128 569,559 -0.08%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 38,962 - 16,224 - 32,178 -
Div Payout % - - 52.84% - 37.71% - 89.69% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 621,534 643,880 636,391 661,956 613,280 622,128 569,559 -0.08%
NOSH 325,410 328,510 324,689 324,488 324,487 324,025 321,784 -0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 6.26% 10.92% 8.11% 14.67% 2.99% -
ROE -3.38% -0.24% 11.59% 12.99% 7.02% 6.60% 6.30% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 167.95 78.21 362.49 242.55 163.48 86.39 373.20 0.81%
EPS -6.45 -0.47 22.71 26.49 13.26 12.67 11.15 -
DPS 0.00 0.00 12.00 0.00 5.00 0.00 10.00 -
NAPS 1.91 1.96 1.96 2.04 1.89 1.92 1.77 -0.07%
Adjusted Per Share Value based on latest NOSH - 325,227
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 50.85 23.90 109.50 73.23 49.35 26.04 111.73 0.80%
EPS -1.95 -0.14 6.86 8.00 4.00 3.82 3.34 -
DPS 0.00 0.00 3.63 0.00 1.51 0.00 2.99 -
NAPS 0.5783 0.5991 0.5921 0.6159 0.5706 0.5788 0.5299 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.24 2.12 1.85 2.96 3.18 4.68 0.00 -
P/RPS 1.33 2.71 0.51 1.22 1.95 5.42 0.00 -100.00%
P/EPS -34.73 -451.06 8.15 11.17 23.98 36.94 0.00 -100.00%
EY -2.88 -0.22 12.28 8.95 4.17 2.71 0.00 -100.00%
DY 0.00 0.00 6.49 0.00 1.57 0.00 0.00 -
P/NAPS 1.17 1.08 0.94 1.45 1.68 2.44 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 24/05/00 02/03/00 -
Price 2.80 2.32 2.10 2.65 3.12 3.52 3.36 -
P/RPS 1.67 2.97 0.58 1.09 1.91 4.07 0.90 -0.62%
P/EPS -43.41 -493.62 9.25 10.00 23.53 27.78 30.13 -
EY -2.30 -0.20 10.81 10.00 4.25 3.60 3.32 -
DY 0.00 0.00 5.71 0.00 1.60 0.00 2.98 -
P/NAPS 1.47 1.18 1.07 1.30 1.65 1.83 1.90 0.26%

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