[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -102.09%
YoY- -103.76%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,242,771 858,788 546,515 256,931 1,176,969 787,052 530,464 76.12%
PBT 137,451 123,666 -24,781 8,817 179,425 164,191 74,034 50.88%
Tax -51,679 -37,510 24,781 -8,817 -105,688 -78,234 -31,007 40.44%
NP 85,772 86,156 0 0 73,737 85,957 43,027 58.19%
-
NP to SH 85,772 86,156 -20,989 -1,544 73,737 85,957 43,027 58.19%
-
Tax Rate 37.60% 30.33% - 100.00% 58.90% 47.65% 41.88% -
Total Cost 1,156,999 772,632 546,515 256,931 1,103,232 701,095 487,437 77.66%
-
Net Worth 746,836 742,948 621,534 643,880 636,391 661,956 613,280 13.99%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 16,306 - - - 38,962 - 16,224 0.33%
Div Payout % 19.01% - - - 52.84% - 37.71% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 746,836 742,948 621,534 643,880 636,391 661,956 613,280 13.99%
NOSH 326,129 325,854 325,410 328,510 324,689 324,488 324,487 0.33%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 6.90% 10.03% 0.00% 0.00% 6.26% 10.92% 8.11% -
ROE 11.48% 11.60% -3.38% -0.24% 11.59% 12.99% 7.02% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 381.07 263.55 167.95 78.21 362.49 242.55 163.48 75.53%
EPS 26.30 26.44 -6.45 -0.47 22.71 26.49 13.26 57.66%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 5.00 0.00%
NAPS 2.29 2.28 1.91 1.96 1.96 2.04 1.89 13.61%
Adjusted Per Share Value based on latest NOSH - 328,510
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 115.62 79.90 50.85 23.90 109.50 73.22 49.35 76.12%
EPS 7.98 8.02 -1.95 -0.14 6.86 8.00 4.00 58.27%
DPS 1.52 0.00 0.00 0.00 3.62 0.00 1.51 0.43%
NAPS 0.6948 0.6912 0.5783 0.599 0.5921 0.6159 0.5706 13.98%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.34 1.96 2.24 2.12 1.85 2.96 3.18 -
P/RPS 0.61 0.74 1.33 2.71 0.51 1.22 1.95 -53.82%
P/EPS 8.90 7.41 -34.73 -451.06 8.15 11.17 23.98 -48.26%
EY 11.24 13.49 -2.88 -0.22 12.28 8.95 4.17 93.33%
DY 2.14 0.00 0.00 0.00 6.49 0.00 1.57 22.86%
P/NAPS 1.02 0.86 1.17 1.08 0.94 1.45 1.68 -28.23%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 -
Price 2.01 2.20 2.80 2.32 2.10 2.65 3.12 -
P/RPS 0.53 0.83 1.67 2.97 0.58 1.09 1.91 -57.35%
P/EPS 7.64 8.32 -43.41 -493.62 9.25 10.00 23.53 -52.66%
EY 13.08 12.02 -2.30 -0.20 10.81 10.00 4.25 111.14%
DY 2.49 0.00 0.00 0.00 5.71 0.00 1.60 34.18%
P/NAPS 0.88 0.96 1.47 1.18 1.07 1.30 1.65 -34.15%

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