[CMSB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 585.36%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 280,380 226,874 368,464 343,022 341,029 326,475 383,983 -18.95%
PBT -5,850 16,543 -13,176 89,081 40,447 51,705 13,785 -
Tax 2,614 -16,647 5,897 -56,033 -35,625 -33,884 -13,785 -
NP -3,236 -104 -7,279 33,048 4,822 17,821 0 -
-
NP to SH -3,236 -104 -7,279 33,048 4,822 17,821 -384 315.73%
-
Tax Rate - 100.63% - 62.90% 88.08% 65.53% 100.00% -
Total Cost 283,616 226,978 375,743 309,974 336,207 308,654 383,983 -18.33%
-
Net Worth 738,723 786,933 734,457 803,250 767,583 768,428 732,800 0.53%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 16,394 - - - 16,000 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 738,723 786,933 734,457 803,250 767,583 768,428 732,800 0.53%
NOSH 326,868 346,666 327,882 327,857 328,027 326,990 320,000 1.42%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.15% -0.05% -1.98% 9.63% 1.41% 5.46% 0.00% -
ROE -0.44% -0.01% -0.99% 4.11% 0.63% 2.32% -0.05% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 85.78 65.44 112.38 104.63 103.96 99.84 119.99 -20.09%
EPS -0.99 -0.03 -2.22 10.08 1.47 5.45 -0.12 309.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.27 2.24 2.45 2.34 2.35 2.29 -0.87%
Adjusted Per Share Value based on latest NOSH - 327,857
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.09 21.11 34.28 31.91 31.73 30.37 35.73 -18.95%
EPS -0.30 -0.01 -0.68 3.07 0.45 1.66 -0.04 284.57%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.49 -
NAPS 0.6873 0.7322 0.6833 0.7473 0.7142 0.7149 0.6818 0.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.88 1.56 1.74 2.00 2.37 2.13 2.34 -
P/RPS 2.19 2.38 1.55 1.91 2.28 2.13 1.95 8.06%
P/EPS -189.90 -5,200.00 -78.38 19.84 161.22 39.08 -1,950.00 -78.92%
EY -0.53 -0.02 -1.28 5.04 0.62 2.56 -0.05 384.63%
DY 0.00 0.00 2.87 0.00 0.00 0.00 2.14 -
P/NAPS 0.83 0.69 0.78 0.82 1.01 0.91 1.02 -12.87%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 -
Price 2.08 1.77 1.73 1.85 2.40 2.45 2.01 -
P/RPS 2.42 2.70 1.54 1.77 2.31 2.45 1.68 27.63%
P/EPS -210.10 -5,900.00 -77.93 18.35 163.27 44.95 -1,675.00 -75.03%
EY -0.48 -0.02 -1.28 5.45 0.61 2.22 -0.06 301.52%
DY 0.00 0.00 2.89 0.00 0.00 0.00 2.49 -
P/NAPS 0.92 0.78 0.77 0.76 1.03 1.04 0.88 3.01%

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