[CMSB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 416.59%
YoY- -69.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 252,223 226,241 318,765 256,643 280,380 226,874 368,464 -22.34%
PBT 26,351 42,737 40,654 30,963 -5,850 16,543 -13,176 -
Tax -23,248 -34,341 -23,888 -20,718 2,614 -16,647 5,897 -
NP 3,103 8,396 16,766 10,245 -3,236 -104 -7,279 -
-
NP to SH 3,103 8,396 16,766 10,245 -3,236 -104 -7,279 -
-
Tax Rate 88.22% 80.35% 58.76% 66.91% - 100.63% - -
Total Cost 249,120 217,845 301,999 246,398 283,616 226,978 375,743 -23.98%
-
Net Worth 772,448 777,041 765,976 745,389 738,723 786,933 734,457 3.42%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 16,437 - - - 16,394 -
Div Payout % - - 98.04% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 772,448 777,041 765,976 745,389 738,723 786,933 734,457 3.42%
NOSH 330,106 329,254 328,745 328,365 326,868 346,666 327,882 0.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.23% 3.71% 5.26% 3.99% -1.15% -0.05% -1.98% -
ROE 0.40% 1.08% 2.19% 1.37% -0.44% -0.01% -0.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 76.41 68.71 96.96 78.16 85.78 65.44 112.38 -22.69%
EPS 0.94 2.55 5.10 3.12 -0.99 -0.03 -2.22 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.34 2.36 2.33 2.27 2.26 2.27 2.24 2.95%
Adjusted Per Share Value based on latest NOSH - 328,365
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.47 21.05 29.66 23.88 26.09 21.11 34.28 -22.33%
EPS 0.29 0.78 1.56 0.95 -0.30 -0.01 -0.68 -
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 0.7187 0.7229 0.7126 0.6935 0.6873 0.7321 0.6833 3.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.52 2.06 1.99 2.05 1.88 1.56 1.74 -
P/RPS 1.99 3.00 2.05 2.62 2.19 2.38 1.55 18.14%
P/EPS 161.70 80.78 39.02 65.71 -189.90 -5,200.00 -78.38 -
EY 0.62 1.24 2.56 1.52 -0.53 -0.02 -1.28 -
DY 0.00 0.00 2.51 0.00 0.00 0.00 2.87 -
P/NAPS 0.65 0.87 0.85 0.90 0.83 0.69 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 -
Price 1.61 1.66 2.33 1.96 2.08 1.77 1.73 -
P/RPS 2.11 2.42 2.40 2.51 2.42 2.70 1.54 23.38%
P/EPS 171.28 65.10 45.69 62.82 -210.10 -5,900.00 -77.93 -
EY 0.58 1.54 2.19 1.59 -0.48 -0.02 -1.28 -
DY 0.00 0.00 2.15 0.00 0.00 0.00 2.89 -
P/NAPS 0.69 0.70 1.00 0.86 0.92 0.78 0.77 -7.05%

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