[CMSB] QoQ Quarter Result on 30-Jun-2001 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -1159.39%
YoY- -1085.55%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 326,475 383,983 312,273 289,584 256,931 389,917 256,588 17.43%
PBT 51,705 13,785 148,447 -33,598 8,817 15,238 90,157 -30.99%
Tax -33,884 -13,785 -41,302 33,598 -8,817 -15,238 -47,227 -19.87%
NP 17,821 0 107,145 0 0 0 42,930 -44.38%
-
NP to SH 17,821 -384 107,145 -19,445 -1,544 -12,216 42,930 -44.38%
-
Tax Rate 65.53% 100.00% 27.82% - 100.00% 100.00% 52.38% -
Total Cost 308,654 383,983 205,128 289,584 256,931 389,917 213,658 27.82%
-
Net Worth 768,428 732,800 743,654 622,109 643,880 638,489 663,463 10.29%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 16,000 - - - 22,803 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 768,428 732,800 743,654 622,109 643,880 638,489 663,463 10.29%
NOSH 326,990 320,000 326,164 325,711 328,510 325,760 325,227 0.36%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.46% 0.00% 34.31% 0.00% 0.00% 0.00% 16.73% -
ROE 2.32% -0.05% 14.41% -3.13% -0.24% -1.91% 6.47% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 99.84 119.99 95.74 88.91 78.21 119.69 78.89 17.01%
EPS 5.45 -0.12 32.85 -5.97 -0.47 -3.75 13.20 -44.58%
DPS 0.00 5.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.35 2.29 2.28 1.91 1.96 1.96 2.04 9.89%
Adjusted Per Share Value based on latest NOSH - 325,711
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 30.37 35.72 29.05 26.94 23.90 36.28 23.87 17.43%
EPS 1.66 -0.04 9.97 -1.81 -0.14 -1.14 3.99 -44.29%
DPS 0.00 1.49 0.00 0.00 0.00 2.12 0.00 -
NAPS 0.7149 0.6818 0.6919 0.5788 0.599 0.594 0.6173 10.29%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.13 2.34 1.96 2.24 2.12 1.85 2.96 -
P/RPS 2.13 1.95 2.05 2.52 2.71 1.55 3.75 -31.43%
P/EPS 39.08 -1,950.00 5.97 -37.52 -451.06 -49.33 22.42 44.88%
EY 2.56 -0.05 16.76 -2.67 -0.22 -2.03 4.46 -30.95%
DY 0.00 2.14 0.00 0.00 0.00 3.78 0.00 -
P/NAPS 0.91 1.02 0.86 1.17 1.08 0.94 1.45 -26.71%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/05/02 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 -
Price 2.45 2.01 2.20 2.80 2.32 2.10 2.65 -
P/RPS 2.45 1.68 2.30 3.15 2.97 1.75 3.36 -19.00%
P/EPS 44.95 -1,675.00 6.70 -46.90 -493.62 -56.00 20.08 71.20%
EY 2.22 -0.06 14.93 -2.13 -0.20 -1.79 4.98 -41.67%
DY 0.00 2.49 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.04 0.88 0.96 1.47 1.18 1.07 1.30 -13.83%

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