[CMSB] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -128.46%
YoY- -136.97%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 312,273 289,584 256,931 389,917 256,588 250,552 279,912 7.55%
PBT 148,447 -33,598 8,817 15,238 90,157 5,307 68,727 67.01%
Tax -41,302 33,598 -8,817 -15,238 -47,227 -3,334 -27,673 30.56%
NP 107,145 0 0 0 42,930 1,973 41,054 89.44%
-
NP to SH 107,145 -19,445 -1,544 -12,216 42,930 1,973 41,054 89.44%
-
Tax Rate 27.82% - 100.00% 100.00% 52.38% 62.82% 40.27% -
Total Cost 205,128 289,584 256,931 389,917 213,658 248,579 238,858 -9.64%
-
Net Worth 743,654 622,109 643,880 638,489 663,463 611,306 622,128 12.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 22,803 - 16,172 - -
Div Payout % - - - 0.00% - 819.67% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 743,654 622,109 643,880 638,489 663,463 611,306 622,128 12.61%
NOSH 326,164 325,711 328,510 325,760 325,227 323,442 324,025 0.43%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 34.31% 0.00% 0.00% 0.00% 16.73% 0.79% 14.67% -
ROE 14.41% -3.13% -0.24% -1.91% 6.47% 0.32% 6.60% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 95.74 88.91 78.21 119.69 78.89 77.46 86.39 7.08%
EPS 32.85 -5.97 -0.47 -3.75 13.20 0.61 12.67 88.61%
DPS 0.00 0.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 2.28 1.91 1.96 1.96 2.04 1.89 1.92 12.12%
Adjusted Per Share Value based on latest NOSH - 325,760
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 29.05 26.94 23.90 36.28 23.87 23.31 26.04 7.55%
EPS 9.97 -1.81 -0.14 -1.14 3.99 0.18 3.82 89.45%
DPS 0.00 0.00 0.00 2.12 0.00 1.50 0.00 -
NAPS 0.6919 0.5788 0.5991 0.594 0.6173 0.5688 0.5788 12.62%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.96 2.24 2.12 1.85 2.96 3.18 4.68 -
P/RPS 2.05 2.52 2.71 1.55 3.75 4.11 5.42 -47.66%
P/EPS 5.97 -37.52 -451.06 -49.33 22.42 521.31 36.94 -70.29%
EY 16.76 -2.67 -0.22 -2.03 4.46 0.19 2.71 236.55%
DY 0.00 0.00 0.00 3.78 0.00 1.57 0.00 -
P/NAPS 0.86 1.17 1.08 0.94 1.45 1.68 2.44 -50.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 24/05/00 -
Price 2.20 2.80 2.32 2.10 2.65 3.12 3.52 -
P/RPS 2.30 3.15 2.97 1.75 3.36 4.03 4.07 -31.62%
P/EPS 6.70 -46.90 -493.62 -56.00 20.08 511.48 27.78 -61.22%
EY 14.93 -2.13 -0.20 -1.79 4.98 0.20 3.60 157.90%
DY 0.00 0.00 0.00 3.33 0.00 1.60 0.00 -
P/NAPS 0.96 1.47 1.18 1.07 1.30 1.65 1.83 -34.92%

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