[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -100.21%
YoY- -100.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,082,662 763,897 507,254 226,874 1,378,990 1,010,526 667,504 37.92%
PBT 82,310 41,656 10,693 16,543 168,057 181,233 92,152 -7.23%
Tax -58,640 -34,752 -14,034 -16,647 -119,645 -125,542 -69,509 -10.68%
NP 23,670 6,904 -3,341 -104 48,412 55,691 22,643 2.99%
-
NP to SH 23,670 6,904 -3,341 -104 48,412 55,691 22,643 2.99%
-
Tax Rate 71.24% 83.43% 131.24% 100.63% 71.19% 69.27% 75.43% -
Total Cost 1,058,992 756,993 510,595 226,978 1,330,578 954,835 644,861 39.06%
-
Net Worth 764,925 746,289 740,260 786,933 734,210 802,605 765,673 -0.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,414 - - - 16,388 - - -
Div Payout % 69.35% - - - 33.85% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 764,925 746,289 740,260 786,933 734,210 802,605 765,673 -0.06%
NOSH 328,294 328,761 327,549 346,666 327,772 327,594 327,210 0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.19% 0.90% -0.66% -0.05% 3.51% 5.51% 3.39% -
ROE 3.09% 0.93% -0.45% -0.01% 6.59% 6.94% 2.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 329.78 232.36 154.86 65.44 420.72 308.47 204.00 37.62%
EPS 7.21 2.10 -1.02 -0.03 14.77 17.00 6.92 2.76%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.33 2.27 2.26 2.27 2.24 2.45 2.34 -0.28%
Adjusted Per Share Value based on latest NOSH - 346,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 100.73 71.07 47.19 21.11 128.30 94.02 62.10 37.93%
EPS 2.20 0.64 -0.31 -0.01 4.50 5.18 2.11 2.81%
DPS 1.53 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.7117 0.6943 0.6887 0.7322 0.6831 0.7467 0.7124 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.99 2.05 1.88 1.56 1.74 2.00 2.37 -
P/RPS 0.60 0.88 1.21 2.38 0.41 0.65 1.16 -35.48%
P/EPS 27.60 97.62 -184.31 -5,200.00 11.78 11.76 34.25 -13.36%
EY 3.62 1.02 -0.54 -0.02 8.49 8.50 2.92 15.35%
DY 2.51 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 0.85 0.90 0.83 0.69 0.78 0.82 1.01 -10.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 -
Price 2.33 1.96 2.08 1.77 1.73 1.85 2.40 -
P/RPS 0.71 0.84 1.34 2.70 0.41 0.60 1.18 -28.66%
P/EPS 32.32 93.33 -203.92 -5,900.00 11.71 10.88 34.68 -4.57%
EY 3.09 1.07 -0.49 -0.02 8.54 9.19 2.88 4.79%
DY 2.15 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 1.00 0.86 0.92 0.78 0.77 0.76 1.03 -1.94%

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