[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -78.51%
YoY- 66.59%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,080,385 1,426,057 6,168,890 4,491,014 2,859,956 1,411,570 5,284,541 -46.37%
PBT 769,090 -34,454 517,806 403,125 288,050 181,548 340,354 72.45%
Tax -59,749 -81,160 -262,292 -195,405 -129,055 -69,268 -157,644 -47.72%
NP 709,341 -115,614 255,514 207,720 158,995 112,280 182,710 147.63%
-
NP to SH 339,878 5,174 6,864 -6,796 -3,807 1,801 -117,987 -
-
Tax Rate 7.77% - 50.65% 48.47% 44.80% 38.15% 46.32% -
Total Cost 1,371,044 1,541,671 5,913,376 4,283,294 2,700,961 1,299,290 5,101,831 -58.45%
-
Net Worth 1,202,437 866,727 848,262 837,953 843,447 857,930 853,330 25.76%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 16,439 - - - 16,473 -
Div Payout % - - 239.50% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,202,437 866,727 848,262 837,953 843,447 857,930 853,330 25.76%
NOSH 329,434 329,554 328,783 329,902 328,189 327,454 329,471 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.10% -8.11% 4.14% 4.63% 5.56% 7.95% 3.46% -
ROE 28.27% 0.60% 0.81% -0.81% -0.45% 0.21% -13.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 631.50 432.72 1,876.28 1,361.31 871.43 431.07 1,603.95 -46.37%
EPS 103.17 1.57 2.08 -2.06 -1.16 0.55 -35.81 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.65 2.63 2.58 2.54 2.57 2.62 2.59 25.77%
Adjusted Per Share Value based on latest NOSH - 328,461
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 193.61 132.72 574.11 417.96 266.16 131.37 491.81 -46.37%
EPS 31.63 0.48 0.64 -0.63 -0.35 0.17 -10.98 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.1191 0.8066 0.7894 0.7798 0.785 0.7984 0.7942 25.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.29 2.04 1.46 1.05 1.09 1.11 0.93 -
P/RPS 0.36 0.47 0.08 0.08 0.13 0.26 0.06 231.27%
P/EPS 2.22 129.94 69.93 -50.97 -93.97 201.82 -2.60 -
EY 45.05 0.77 1.43 -1.96 -1.06 0.50 -38.51 -
DY 0.00 0.00 3.42 0.00 0.00 0.00 5.38 -
P/NAPS 0.63 0.78 0.57 0.41 0.42 0.42 0.36 45.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 -
Price 2.47 2.33 1.86 1.48 0.99 0.96 0.94 -
P/RPS 0.39 0.54 0.10 0.11 0.11 0.22 0.06 249.48%
P/EPS 2.39 148.41 89.09 -71.84 -85.34 174.55 -2.62 -
EY 41.77 0.67 1.12 -1.39 -1.17 0.57 -38.10 -
DY 0.00 0.00 2.69 0.00 0.00 0.00 5.32 -
P/NAPS 0.68 0.89 0.72 0.58 0.39 0.37 0.36 52.98%

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